{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["2022 Legal Max","Transportation","General Fund Transfers","LOB Transfers","LOB%","Military Provision","Audit Values","Audit HD AR - School Level","Exceptions","Weighting Factors","Preliminary SO66","PreliminaryHD AR - School Level","Validations","Notes"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":17,"comments":6,"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":"2022 Legal Max","index":0,"n_rows":296,"n_cols":102,"rows_kept":296,"cut":false,"hidden":false,"merged":[[1,97,1,98],[1,69,1,78],[1,88,1,92],[1,93,1,95],[1,79,1,87]]}
[null,null,null,null,null,null,"Col 1",null,null,null,"Col 2",null,null,null,"Col 3","Col 4","Col 5","Col 6","Col 7","Col 8","Col 9","Col 10","Col 11","Col 12","Col 13","Col 14","Col 15","Col 16","Col 17","Col 18","Col 19","Col 20","Col 21","Col 22","Col 23","Col 24","Col 25","Col 26","Col 27","Col 28","Col 29","Col 30","Col 31","Col 32","Col 33","Col 34","Col 35","Col 36","Col 37","Col 38","Col 39",null,null,null,"Col 40","Col 41","Col 42","Col 43","Col 44","Col 45","Col 46","Col 47","Col 48","Col 49","Col 50","Col 51","Col 52","Col 53","Col 54","Col 55","Col 56","Col 57","Col 58","Col 59","Col 60","Col 61","Col 62","Col 63","Col 64","Col 65","Col 66","Col 67","Col 68","Col 69","Col 70"," Col 71","Col 72","Col 73","Col 74","Col 75"," Col 76","Col 77","Col 78","Col 79","Col 80","Col 81","Col 82","Col 83","Col 84","Col 85","Col 86"]
["","2022-07-06",null,null,"N/A",null,"Updated",null,null,null,"Updated",null,"Info Only",null,"Updated","(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,"(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,null,null,null,null,"Table III - Tax Appeal Amounts",null,null,null,null,"Table IV High Density At Risk",null,null,null,"LOB Transfers"]
[null,"County","District Name","FTE Enroll (excl 4yr old at-risk &  virtual) 9/20/2018","FTE Enroll  Tax Credit Scholarship (TCS) excl 4yr old at-risk & virtual - 9/20","FTE Enroll (excl 4yr old at-risk & virtual) 2/20/2019","FTE Enroll (excl 4yr old at-risk  & virtual) 9/20/2018 2/20/2019","FTE Enroll (exc 4yr old at-risk & virtual) 9/20/2019","FTE Enroll  Tax Credit Scholarship (TCS) excl 4yr old at-risk & virtual - 9/20","FTE Enroll (excl 4yr old at-risk  & virtual) 2/20/2020","FTE Enroll (exc. 4yr old at-risk  & virtual ) 9/20/2019  2/20/2020","FTE Enroll (exc 4yr old at-risk  & virtual) 9/20/2020","FTE Enroll  Tax Credit Scholarship (TCS) excl 4yr old at-risk & virtual - 9/20","FTE Enroll (excl 4yr old at-risk & virtual) 2/20/2021","FTE Enroll (excl 4yr old at-risk & virtual) 9/20/2020 2/20/2021","FTE Enroll (excl 4yr old at-risk & virtual) 9/20/2021","FTE Enroll (excl 4yr old at-risk & virtual) 2/20/2022","FTE Enroll  (excl 4yr old at-risk & virtual) 9/20/2021 2/20/2022","Adjusted Enrollment","Preschool-Aged At-Risk               3 yr & 4yr Old (9/20 + 2/20)","Total Adjusted Enrollment (incl 4yr AR)","Low and High Enrollment WTD FTE","2021-22 Bilingual Contact Hours (9/20 + 2/20)","Bilingual Contact Hours WTD FTE","2021-22 Bilingual Headcount (9/20 + 2/20)","Bilingual Headcount WTD FTE","Bilingual (max Hrs or Hdct) WTD FTE","2021-22               Career /Tech Ed Contact Hours (9/20 + 2/20)","Career /Tech Ed WTD FTE","Funded Headcount (excl virtual, KAMS, JDC) (9/20 + 2/20)","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 Facilities FTE (9/20 + 2/20)","School Facilities WTD FTE","Transportation FTE > = 2.5 Miles (9/20 + 2/20)","2021-22 Transportation Aid","Transportation WTD FTE","Ancillary 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 (20yrs & Older)","Virtual State 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","Trans Audit Adjust","Prior Year Virtual Credits   Audit Adj","Prior Year Total Reductions","2021-22 Adjusted Legal General Fund Budget","2021-22 LOB Base General Fund ","2021-22 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","Density Figure Range","Order ID","Per Capita","Base Change (Factor A)"," Factor Per Capita Allowance (Factor B)","Factor per Capita times Constant (Factor C)","Factor per Capita Allowance times the Variable (Factor D)","Trans Weighted FTE","Board of Tax Appeals (Ancillary)","Form 150-Board of Tax Appeals (Cost of Living)","Cost of Living Authorized Percent","Max Computed Cost of Living","Cost of Living Authority","Percent of Free Lunch (Current Year)","Free Lunch >=50%","Free Lunch >=35% <50%","Total WTD FTE         (inc. SPED)","At-Risk           LOB Transfer","Bilingual LOB Transfer","At-Risk General Fund Transfer","Total FTE (incl Virtual)"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D5:D290)","v":464895.7},{"$f":"SUM(E5:E290)","v":0},464.8,465360.5,464596.4,{"$f":"SUM(I5:I290)","v":79},562.4,465079.8,446279.5,{"$f":"SUM(M5:M290)","v":0},580.4,446859.9,447667.9,470.9,448138.8,465691.8,4755.5,470447.3,54538.6,111592.1,7347,42387,7842.3,8679.5,117805.4,9817.4,463210,158116,76528.3,9036.4,9248.4,9813.2999999999993,0,0,128029.3,{"$f":"SUM(AM5:AM290)","v":102818805},21848.799999999999,5466.5,6906.6,500348016,106320.7,32,763492.4,664078.30000000005,8335,1499.7,5599.5,48194546,null,null,null,{"$f":"SUM(BC5:BC290)","v":3173347022},3673692247,3803677683,3673690070,0,-3220811,-437636,-3658447,3670031623,3641017406,{"$f":"SUM(BM5:BM290)/286","v":0.31850000000000001},1178898548,1206881781,1175792130,{"$f":"SUM(BQ5:BQ290)/286","v":0.31680000000000003},{"$f":"SUM(BR5:BR290)","v":333.8},null,null,null,{"$f":"SUM(BV5:BV290)","v":9609.2999999999993},null,null,null,{"$f":"SUM(BZ5:BZ290)","v":32180.7},12414.8,82019.7,1349.96,7700,{"$f":"SUM(CE5:CE290)","v":300510},{"$f":"SUM(CF5:CF290)","v":323.15140000000002},{"$f":"SUM(CG5:CG290)","v":90998148},{"$f":"SUM(CH5:CH290)","v":90998148},{"$f":"SUM(CI5:CI290)","v":102818805},21848.799999999999,25724958,33204251,0.42870000000000003,{"$f":"SUM(CN5:CN290)","v":38004182},{"$f":"SUM(CO5:CO290)","v":32502091},{"$f":"AE4/AD4","v":0.34129999999999999},{"$f":"SUM(CQ5:CQ290)","v":7565},{"$f":"SUM(CR5:CR290)","v":1471.4},{"$f":"SUM(CS5:CS290)","v":770399},{"$f":"SUM(CT5:CT290)","v":117660152},{"$f":"SUM(CU5:CU290)","v":13385623},{"$f":"SUM(CV5:CV290)","v":406323574},463662]
[101,"Neosho","Erie-Galesburg ",491.5,null,0,{"$f":"SUM(D5-E5+F5)","v":491.5},467,null,0,{"$f":"SUM(H5-I5+J5)","v":467},422.5,null,0,{"$f":"SUM(L5-M5+N5)","v":422.5},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C4,VLOOKUP($CX5,'Audit Values'!$A:$BW,73,FALSE))","v":419},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F4,VLOOKUP($CX5,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},{"$f":"SUM(P5+Q5)","v":419},{"$f":"IF('Military Provision'!J5=\"YES\", MAX('2022 Legal Max'!O5,'2022 Legal Max'!K5,AVERAGE('2022 Legal Max'!G5,'2022 Legal Max'!K5,'2022 Legal Max'!O5)), MAX(O5, K5))","v":467},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL4,VLOOKUP($CX5,'Audit Values'!$A:$BU,58,FALSE))","v":11},{"$f":"S5+T5","v":478},{"$f":"MAX(BR5, BV5, BZ5, CA5)","v":202.5},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM4,VLOOKUP($CX5,'Audit Values'!$A:$BW,62,FALSE))","v":0.7},{"$f":"(W5/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN4,VLOOKUP($CX5,'Audit Values'!$A:$BW,61,FALSE))","v":7},{"$f":"Y5*'Weighting Factors'!$O$8","v":1.3},{"$f":"MAX(X5,Z5)","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO4,VLOOKUP($CX5,'Audit Values'!$A:$BW,60,FALSE))","v":112.8},{"$f":"AB5/6*'Weighting Factors'!$O$6","v":9.4},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS4,VLOOKUP($CX5,'Audit Values'!$A:$BU,63,FALSE))","v":445},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP4,VLOOKUP($CX5,'Audit Values'!$A:$BU,64,FALSE))","v":144},{"$f":"IF(A5=207, AE5,(AE5))*'Weighting Factors'!$O$9","v":69.7},{"$f":"MAX(CQ5,CR5)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG4,VLOOKUP($CX5,'Audit Values'!$A:$BW,70,FALSE))","v":2.5},{"$f":"MAX(AG5, AH5)","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ4,VLOOKUP($CX5,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ5*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR4,VLOOKUP($CX5,'Audit Values'!$A:$BU,66,FALSE))","v":203},{"$f":"CI5","v":240838},{"$f":"AM5/'Weighting Factors'!$O$5","v":51.2},{"$f":"CK5/'Weighting Factors'!$O$5","v":0},{"$f":"CO5/'Weighting Factors'!$O$5","v":0},617222,{"$f":"AQ5/'Weighting Factors'!$O$5","v":131.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X4,VLOOKUP($CX5,'Audit Values'!$A:$BU,47,FALSE))","v":0},{"$f":"SUM(U5+V5+AA5+AC5+AF5+AI5+AK5++AN5+AO5+AR5+AS5)","v":945.8},{"$f":"SUM(U5+V5+AA5+AC5+AF5+AI5+AK5+AN5+AO5+AP5+AS5)","v":814.6},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA4,VLOOKUP($CX5,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB4,VLOOKUP($CX5,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV5*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW5*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX5*'Weighting Factors'!$R$12)","v":30000},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F5>0,VLOOKUP($CX5,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F5),'Weighting Factors'!F5,VLOOKUP($CX5,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX5,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F5=\"\",\"\",IF('Weighting Factors'!H5=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U5+V5+AA5+AC5+AF5+AI5+AK5++AN5+AO5+AS5+AP5)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY5","v":3863508},{"$f":"SUM((AT5+AP5)*'Weighting Factors'!$O$5)+AY5","v":4480935},{"$f":"IF('Weighting Factors'!F5>0,'Weighting Factors'!F5,'Preliminary SO66'!AV4)","v":5096244},{"$f":"MIN(BD5,BE5)","v":4480935},{"$f":"'Weighting Factors'!E5","v":0},{"$f":"Transportation!G5","v":-29969},{"$f":"IF(ISNA(VLOOKUP($CX5,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX5,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},{"$f":"SUM(BG5:BI5)","v":-29969},{"$f":"BF5+BJ5","v":4450966},{"$f":"SUM((U5+V5+AA5+AC5+AF5+AI5+AK5+AN5+AO5+AP5)*'Weighting Factors'!O$12)+(MAX(AQ5,'Weighting Factors'!B5))","v":4564675},{"$f":"'LOB%'!F3","v":0.31},{"$f":"BL5*BM5","v":1415049},1564345,{"$f":"MIN(BN5,BO5)","v":1415049},{"$f":"BP5/BL5","v":0.31},{"$f":"ROUND(IF(U5<=99.9,(U5*1.014331),0),1)","v":0},{"$f":"AND(U5>99.9,U5<=299.9)","v":false},{"$f":"IF(BS5=TRUE,ROUND((U5-100)*9.655,3),0)","v":0},{"$f":"IF(BS5=TRUE,ROUND(((7337-BT5)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BU5*U5,1)","v":0},{"$f":"AND(U5>299.9,U5<=1621.9)","v":true},{"$f":"IF(BW5=TRUE,ROUND((U5-300)*1.2375,4),0)","v":220.27500000000001},{"$f":"IF(BW5=TRUE,ROUND(((5406-BX5)/3642.4)-1,6),0)","v":0.423711},{"$f":"ROUND(BY5*U5,1)","v":202.5},{"$f":"ROUND(IF(U5>=1622,(U5*0.03504),0),1)","v":0},325,{"$f":"AL5/CB5","v":0.625},{"$f":"IF(CC5<0.06,1,IF(CC5>=18.29,52,MATCH(CC5-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD5, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL5*CE5","v":213150},{"$f":"CG5*'Weighting Factors'!$Q$7","v":213150},{"$f":"CH5*CF5","v":240838},{"$f":"AM5/'Weighting Factors'!$O$5","v":51.2},0,0,0,{"$f":"SUM((AT5*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY5)*CM5","v":0},{"$f":"IF(CL5>CN5,CN5,CL5)","v":0},{"$f":"AE5/AD5","v":0.3236},{"$f":"IF(CP5>=50%,AE5*10.5%,0)","v":0},{"$f":"IF(AND(CP5>35%,CP5<50%),AE5*(CP5-35%)*0.7,0)","v":0},{"$f":"AU5+AR5","v":945.8},{"$f":"'LOB Transfers'!G4","v":105563},{"$f":"'LOB Transfers'!J4","v":1981},{"$f":"'General Fund Transfers'!F4","v":339773},{"$f":"SUM(R5+T5+AV5+AW5+AX5/6)","v":436},"D0101"]
[102,"Gray","Cimarron-Ensign",659.1,null,0,659.1,654.4,null,0,654.4,633,null,0,633,{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C5,VLOOKUP($CX6,'Audit Values'!$A:$BW,73,FALSE))","v":626.5},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F5,VLOOKUP($CX6,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},626.5,{"$f":"IF('Military Provision'!J6=\"YES\", MAX('2022 Legal Max'!O6,'2022 Legal Max'!K6,AVERAGE('2022 Legal Max'!G6,'2022 Legal Max'!K6,'2022 Legal Max'!O6)), MAX(O6, K6))","v":654.4},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL5,VLOOKUP($CX6,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},660.9,239,{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM5,VLOOKUP($CX6,'Audit Values'!$A:$BW,62,FALSE))","v":516.1},{"$f":"(W6/6)*'Weighting Factors'!$O$7","v":34},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN5,VLOOKUP($CX6,'Audit Values'!$A:$BW,61,FALSE))","v":107},{"$f":"Y6*'Weighting Factors'!$O$8","v":19.8},34,{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO5,VLOOKUP($CX6,'Audit Values'!$A:$BW,60,FALSE))","v":197.4},{"$f":"AB6/6*'Weighting Factors'!$O$6","v":16.5},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS5,VLOOKUP($CX6,'Audit Values'!$A:$BU,63,FALSE))","v":644},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP5,VLOOKUP($CX6,'Audit Values'!$A:$BU,64,FALSE))","v":170},{"$f":"IF(A6=207, AE6,(AE6))*'Weighting Factors'!$O$9","v":82.3},0,{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG5,VLOOKUP($CX6,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ5,VLOOKUP($CX6,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ6*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR5,VLOOKUP($CX6,'Audit Values'!$A:$BU,66,FALSE))","v":104.5},153497,{"$f":"AM6/'Weighting Factors'!$O$5","v":32.6},{"$f":"CK6/'Weighting Factors'!$O$5","v":0},{"$f":"CO6/'Weighting Factors'!$O$5","v":0},499144,{"$f":"AQ6/'Weighting Factors'!$O$5","v":106.1},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X5,VLOOKUP($CX6,'Audit Values'!$A:$BU,47,FALSE))","v":0},1171.4000000000001,1065.3,{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA5,VLOOKUP($CX6,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB5,VLOOKUP($CX6,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV6*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW6*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX6*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F6>0,VLOOKUP($CX6,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F6),'Weighting Factors'!F6,VLOOKUP($CX6,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX6,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F6=\"\",\"\",IF('Weighting Factors'!H6=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U6+V6+AA6+AC6+AF6+AI6+AK6++AN6+AO6+AS6+AP6)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY6","v":5013302},{"$f":"SUM((AT6+AP6)*'Weighting Factors'!$O$5)+AY6","v":5512608},{"$f":"IF('Weighting Factors'!F6>0,'Weighting Factors'!F6,'Preliminary SO66'!AV5)","v":5756379},5512608,{"$f":"'Weighting Factors'!E6","v":0},{"$f":"Transportation!G6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX6,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX6,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5512608,{"$f":"SUM((U6+V6+AA6+AC6+AF6+AI6+AK6+AN6+AO6+AP6)*'Weighting Factors'!O$12)+(MAX(AQ6,'Weighting Factors'!B6))","v":5551685},{"$f":"'LOB%'!F4","v":0.31},1721022,1679427,1679427,0.30249999999999999,{"$f":"ROUND(IF(U6<=99.9,(U6*1.014331),0),1)","v":0},{"$f":"AND(U6>99.9,U6<=299.9)","v":false},{"$f":"IF(BS6=TRUE,ROUND((U6-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU6*U6,1)","v":0},{"$f":"AND(U6>299.9,U6<=1621.9)","v":true},{"$f":"IF(BW6=TRUE,ROUND((U6-300)*1.2375,4),0)","v":446.61380000000003},0.36157099999999998,{"$f":"ROUND(BY6*U6,1)","v":239},{"$f":"ROUND(IF(U6>=1622,(U6*0.03504),0),1)","v":0},538,{"$f":"AL6/CB6","v":0.19400000000000001},{"$f":"IF(CC6<0.06,1,IF(CC6>=18.29,52,MATCH(CC6-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":14},{"$f":"VLOOKUP(CD6, 'Weighting Factors'!$U$5:$X$56,4)","v":1300},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL6*CE6","v":135850},{"$f":"CG6*'Weighting Factors'!$Q$7","v":135850},153497,{"$f":"AM6/'Weighting Factors'!$O$5","v":32.6},0,0,0,{"$f":"SUM((AT6*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY6)*CM6","v":0},0,{"$f":"AE6/AD6","v":0.26400000000000001},{"$f":"IF(CP6>=50%,AE6*10.5%,0)","v":0},{"$f":"IF(AND(CP6>35%,CP6<50%),AE6*(CP6-35%)*0.7,0)","v":0},{"$f":"AU6+AR6","v":1171.4000000000001},{"$f":"'LOB Transfers'!G5","v":118568},{"$f":"'LOB Transfers'!J5","v":49039},{"$f":"'General Fund Transfers'!F5","v":387304},{"$f":"SUM(R6+T6+AV6+AW6+AX6/6)","v":633},"D0102"]
[103,"Cheyenne","Cheylin ",126.5,null,0,126.5,143,null,0,143,144,null,0,144,{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C6,VLOOKUP($CX7,'Audit Values'!$A:$BW,73,FALSE))","v":144.80000000000001},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F6,VLOOKUP($CX7,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},144.80000000000001,{"$f":"IF('Military Provision'!J7=\"YES\", MAX('2022 Legal Max'!O7,'2022 Legal Max'!K7,AVERAGE('2022 Legal Max'!G7,'2022 Legal Max'!K7,'2022 Legal Max'!O7)), MAX(O7, K7))","v":144},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL6,VLOOKUP($CX7,'Audit Values'!$A:$BU,58,FALSE))","v":0},144,129.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM6,VLOOKUP($CX7,'Audit Values'!$A:$BW,62,FALSE))","v":89.2},{"$f":"(W7/6)*'Weighting Factors'!$O$7","v":5.9},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN6,VLOOKUP($CX7,'Audit Values'!$A:$BW,61,FALSE))","v":27},{"$f":"Y7*'Weighting Factors'!$O$8","v":5},5.9,{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO6,VLOOKUP($CX7,'Audit Values'!$A:$BW,60,FALSE))","v":50.4},{"$f":"AB7/6*'Weighting Factors'!$O$6","v":4.2},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS6,VLOOKUP($CX7,'Audit Values'!$A:$BU,63,FALSE))","v":146},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP6,VLOOKUP($CX7,'Audit Values'!$A:$BU,64,FALSE))","v":60},{"$f":"IF(A7=207, AE7,(AE7))*'Weighting Factors'!$O$9","v":29},2.6,{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG6,VLOOKUP($CX7,'Audit Values'!$A:$BW,70,FALSE))","v":3.5},3.5,{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ6,VLOOKUP($CX7,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ7*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR6,VLOOKUP($CX7,'Audit Values'!$A:$BU,66,FALSE))","v":61.5},104233,{"$f":"AM7/'Weighting Factors'!$O$5","v":22.1},{"$f":"CK7/'Weighting Factors'!$O$5","v":0},{"$f":"CO7/'Weighting Factors'!$O$5","v":0},136830,{"$f":"AQ7/'Weighting Factors'!$O$5","v":29.1},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X6,VLOOKUP($CX7,'Audit Values'!$A:$BU,47,FALSE))","v":0},367.1,338,{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA6,VLOOKUP($CX7,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB6,VLOOKUP($CX7,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV7*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW7*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX7*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F7>0,VLOOKUP($CX7,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F7),'Weighting Factors'!F7,VLOOKUP($CX7,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX7,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F7=\"\",\"\",IF('Weighting Factors'!H7=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U7+V7+AA7+AC7+AF7+AI7+AK7++AN7+AO7+AS7+AP7)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY7","v":1590628},{"$f":"SUM((AT7+AP7)*'Weighting Factors'!$O$5)+AY7","v":1727573},{"$f":"IF('Weighting Factors'!F7>0,'Weighting Factors'!F7,'Preliminary SO66'!AV6)","v":1809928},1727573,{"$f":"'Weighting Factors'!E7","v":0},{"$f":"Transportation!G7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX7,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX7,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1727573,{"$f":"SUM((U7+V7+AA7+AC7+AF7+AI7+AK7+AN7+AO7+AP7)*'Weighting Factors'!O$12)+(MAX(AQ7,'Weighting Factors'!B7))","v":1780883},{"$f":"'LOB%'!F5","v":0.31},552074,567246,552074,0.31,{"$f":"ROUND(IF(U7<=99.9,(U7*1.014331),0),1)","v":0},{"$f":"AND(U7>99.9,U7<=299.9)","v":true},{"$f":"IF(BS7=TRUE,ROUND((U7-100)*9.655,3),0)","v":424.82},0.89769900000000002,{"$f":"ROUND(BU7*U7,1)","v":129.30000000000001},{"$f":"AND(U7>299.9,U7<=1621.9)","v":false},{"$f":"IF(BW7=TRUE,ROUND((U7-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY7*U7,1)","v":0},{"$f":"ROUND(IF(U7>=1622,(U7*0.03504),0),1)","v":0},688,{"$f":"AL7/CB7","v":8.8999999999999996E-2},{"$f":"IF(CC7<0.06,1,IF(CC7>=18.29,52,MATCH(CC7-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":4},{"$f":"VLOOKUP(CD7, 'Weighting Factors'!$U$5:$X$56,4)","v":1500},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL7*CE7","v":92250},{"$f":"CG7*'Weighting Factors'!$Q$7","v":92250},104233,{"$f":"AM7/'Weighting Factors'!$O$5","v":22.1},0,0,0,{"$f":"SUM((AT7*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY7)*CM7","v":0},0,{"$f":"AE7/AD7","v":0.41099999999999998},{"$f":"IF(CP7>=50%,AE7*10.5%,0)","v":0},{"$f":"IF(AND(CP7>35%,CP7<50%),AE7*(CP7-35%)*0.7,0)","v":2.6},{"$f":"AU7+AR7","v":367.1},{"$f":"'LOB Transfers'!G6","v":43614},{"$f":"'LOB Transfers'!J6","v":8888},{"$f":"'General Fund Transfers'!F6","v":152945},{"$f":"SUM(R7+T7+AV7+AW7+AX7/6)","v":144.80000000000001},"D0103"]
[105,"Rawlins","Rawlins County ",353.9,null,0,353.9,364,null,0,364,341,null,0,341,{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C7,VLOOKUP($CX8,'Audit Values'!$A:$BW,73,FALSE))","v":360.9},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F7,VLOOKUP($CX8,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},360.9,{"$f":"IF('Military Provision'!J8=\"YES\", MAX('2022 Legal Max'!O8,'2022 Legal Max'!K8,AVERAGE('2022 Legal Max'!G8,'2022 Legal Max'!K8,'2022 Legal Max'!O8)), MAX(O8, K8))","v":364},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL7,VLOOKUP($CX8,'Audit Values'!$A:$BU,58,FALSE))","v":0},364,168.3,{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM7,VLOOKUP($CX8,'Audit Values'!$A:$BW,62,FALSE))","v":57.2},{"$f":"(W8/6)*'Weighting Factors'!$O$7","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN7,VLOOKUP($CX8,'Audit Values'!$A:$BW,61,FALSE))","v":26},{"$f":"Y8*'Weighting Factors'!$O$8","v":4.8},4.8,{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO7,VLOOKUP($CX8,'Audit Values'!$A:$BW,60,FALSE))","v":115.1},{"$f":"AB8/6*'Weighting Factors'!$O$6","v":9.6},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS7,VLOOKUP($CX8,'Audit Values'!$A:$BU,63,FALSE))","v":362},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP7,VLOOKUP($CX8,'Audit Values'!$A:$BU,64,FALSE))","v":140},{"$f":"IF(A8=207, AE8,(AE8))*'Weighting Factors'!$O$9","v":67.8},3.6,{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG7,VLOOKUP($CX8,'Audit Values'!$A:$BW,70,FALSE))","v":3.7},3.7,{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ7,VLOOKUP($CX8,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ8*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR7,VLOOKUP($CX8,'Audit Values'!$A:$BU,66,FALSE))","v":125.5},187179,{"$f":"AM8/'Weighting Factors'!$O$5","v":39.799999999999997},{"$f":"CK8/'Weighting Factors'!$O$5","v":0},{"$f":"CO8/'Weighting Factors'!$O$5","v":0},291580,{"$f":"AQ8/'Weighting Factors'!$O$5","v":62},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X7,VLOOKUP($CX8,'Audit Values'!$A:$BU,47,FALSE))","v":0},720,658,{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA7,VLOOKUP($CX8,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB7,VLOOKUP($CX8,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV8*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW8*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX8*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F8>0,VLOOKUP($CX8,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F8),'Weighting Factors'!F8,VLOOKUP($CX8,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX8,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F8=\"\",\"\",IF('Weighting Factors'!H8=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U8+V8+AA8+AC8+AF8+AI8+AK8++AN8+AO8+AS8+AP8)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY8","v":3096548},{"$f":"SUM((AT8+AP8)*'Weighting Factors'!$O$5)+AY8","v":3388320},{"$f":"IF('Weighting Factors'!F8>0,'Weighting Factors'!F8,'Preliminary SO66'!AV7)","v":3439145},3388320,{"$f":"'Weighting Factors'!E8","v":0},{"$f":"Transportation!G8","v":0},{"$f":"IF(ISNA(VLOOKUP($CX8,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX8,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3388320,{"$f":"SUM((U8+V8+AA8+AC8+AF8+AI8+AK8+AN8+AO8+AP8)*'Weighting Factors'!O$12)+(MAX(AQ8,'Weighting Factors'!B8))","v":3430151},{"$f":"'LOB%'!F6","v":0.31},1063347,1066154,1063347,0.31,{"$f":"ROUND(IF(U8<=99.9,(U8*1.014331),0),1)","v":0},{"$f":"AND(U8>99.9,U8<=299.9)","v":false},{"$f":"IF(BS8=TRUE,ROUND((U8-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU8*U8,1)","v":0},{"$f":"AND(U8>299.9,U8<=1621.9)","v":true},{"$f":"IF(BW8=TRUE,ROUND((U8-300)*1.2375,4),0)","v":79.2},0.46244200000000002,{"$f":"ROUND(BY8*U8,1)","v":168.3},{"$f":"ROUND(IF(U8>=1622,(U8*0.03504),0),1)","v":0},740.1,{"$f":"AL8/CB8","v":0.17},{"$f":"IF(CC8<0.06,1,IF(CC8>=18.29,52,MATCH(CC8-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":13},{"$f":"VLOOKUP(CD8, 'Weighting Factors'!$U$5:$X$56,4)","v":1320},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL8*CE8","v":165660},{"$f":"CG8*'Weighting Factors'!$Q$7","v":165660},187179,{"$f":"AM8/'Weighting Factors'!$O$5","v":39.799999999999997},0,0,0,{"$f":"SUM((AT8*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY8)*CM8","v":0},0,{"$f":"AE8/AD8","v":0.38669999999999999},{"$f":"IF(CP8>=50%,AE8*10.5%,0)","v":0},{"$f":"IF(AND(CP8>35%,CP8<50%),AE8*(CP8-35%)*0.7,0)","v":3.6},{"$f":"AU8+AR8","v":720},{"$f":"'LOB Transfers'!G7","v":100167},{"$f":"'LOB Transfers'!J7","v":7124},{"$f":"'General Fund Transfers'!F7","v":336479},{"$f":"SUM(R8+T8+AV8+AW8+AX8/6)","v":360.9},"D0105"]
[106,"Ness","Western Plains ",99.5,null,0,99.5,109.5,null,0,109.5,104.5,null,0,104.5,{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C8,VLOOKUP($CX9,'Audit Values'!$A:$BW,73,FALSE))","v":107.5},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F8,VLOOKUP($CX9,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},107.5,{"$f":"IF('Military Provision'!J9=\"YES\", MAX('2022 Legal Max'!O9,'2022 Legal Max'!K9,AVERAGE('2022 Legal Max'!G9,'2022 Legal Max'!K9,'2022 Legal Max'!O9)), MAX(O9, K9))","v":109.5},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL8,VLOOKUP($CX9,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},114,111.4,{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM8,VLOOKUP($CX9,'Audit Values'!$A:$BW,62,FALSE))","v":71.3},{"$f":"(W9/6)*'Weighting Factors'!$O$7","v":4.7},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN8,VLOOKUP($CX9,'Audit Values'!$A:$BW,61,FALSE))","v":18},{"$f":"Y9*'Weighting Factors'!$O$8","v":3.3},4.7,{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO8,VLOOKUP($CX9,'Audit Values'!$A:$BW,60,FALSE))","v":72.8},{"$f":"AB9/6*'Weighting Factors'!$O$6","v":6.1},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS8,VLOOKUP($CX9,'Audit Values'!$A:$BU,63,FALSE))","v":117},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP8,VLOOKUP($CX9,'Audit Values'!$A:$BU,64,FALSE))","v":58},{"$f":"IF(A9=207, AE9,(AE9))*'Weighting Factors'!$O$9","v":28.1},5.9,{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG8,VLOOKUP($CX9,'Audit Values'!$A:$BW,70,FALSE))","v":3.7},5.9,{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ8,VLOOKUP($CX9,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ9*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR8,VLOOKUP($CX9,'Audit Values'!$A:$BU,66,FALSE))","v":30},54913,{"$f":"AM9/'Weighting Factors'!$O$5","v":11.7},{"$f":"CK9/'Weighting Factors'!$O$5","v":0},{"$f":"CO9/'Weighting Factors'!$O$5","v":0},87138,{"$f":"AQ9/'Weighting Factors'!$O$5","v":18.5},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X8,VLOOKUP($CX9,'Audit Values'!$A:$BU,47,FALSE))","v":0},300.39999999999998,281.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA8,VLOOKUP($CX9,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB8,VLOOKUP($CX9,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV9*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW9*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX9*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F9>0,VLOOKUP($CX9,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F9),'Weighting Factors'!F9,VLOOKUP($CX9,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX9,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F9=\"\",\"\",IF('Weighting Factors'!H9=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U9+V9+AA9+AC9+AF9+AI9+AK9++AN9+AO9+AS9+AP9)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY9","v":1326621},{"$f":"SUM((AT9+AP9)*'Weighting Factors'!$O$5)+AY9","v":1413682},{"$f":"IF('Weighting Factors'!F9>0,'Weighting Factors'!F9,'Preliminary SO66'!AV8)","v":1494155},1413682,{"$f":"'Weighting Factors'!E9","v":0},{"$f":"Transportation!G9","v":-9248},{"$f":"IF(ISNA(VLOOKUP($CX9,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX9,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-9248,1404434,{"$f":"SUM((U9+V9+AA9+AC9+AF9+AI9+AK9+AN9+AO9+AP9)*'Weighting Factors'!O$12)+(MAX(AQ9,'Weighting Factors'!B9))","v":1477963},{"$f":"'LOB%'!F7","v":0.33},487728,507451,487728,0.33,{"$f":"ROUND(IF(U9<=99.9,(U9*1.014331),0),1)","v":0},{"$f":"AND(U9>99.9,U9<=299.9)","v":true},{"$f":"IF(BS9=TRUE,ROUND((U9-100)*9.655,3),0)","v":135.16999999999999},0.97722100000000001,{"$f":"ROUND(BU9*U9,1)","v":111.4},{"$f":"AND(U9>299.9,U9<=1621.9)","v":false},{"$f":"IF(BW9=TRUE,ROUND((U9-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY9*U9,1)","v":0},{"$f":"ROUND(IF(U9>=1622,(U9*0.03504),0),1)","v":0},601.20000000000005,{"$f":"AL9/CB9","v":0.05},{"$f":"IF(CC9<0.06,1,IF(CC9>=18.29,52,MATCH(CC9-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":1},{"$f":"VLOOKUP(CD9, 'Weighting Factors'!$U$5:$X$56,4)","v":1620},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL9*CE9","v":48600},{"$f":"CG9*'Weighting Factors'!$Q$7","v":48600},54913,{"$f":"AM9/'Weighting Factors'!$O$5","v":11.7},0,0,0,{"$f":"SUM((AT9*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY9)*CM9","v":0},0,{"$f":"AE9/AD9","v":0.49569999999999997},{"$f":"IF(CP9>=50%,AE9*10.5%,0)","v":0},{"$f":"IF(AND(CP9>35%,CP9<50%),AE9*(CP9-35%)*0.7,0)","v":5.9},{"$f":"AU9+AR9","v":300.39999999999998},{"$f":"'LOB Transfers'!G8","v":46334},{"$f":"'LOB Transfers'!J8","v":7755},{"$f":"'General Fund Transfers'!F8","v":160004},{"$f":"SUM(R9+T9+AV9+AW9+AX9/6)","v":112},"D0106"]
[107,"Jewell","Rock Hills ",293.5,null,0,293.5,316,null,0,316,328.2,null,0,328.2,{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C9,VLOOKUP($CX10,'Audit Values'!$A:$BW,73,FALSE))","v":374},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F9,VLOOKUP($CX10,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},374,{"$f":"IF('Military Provision'!J10=\"YES\", MAX('2022 Legal Max'!O10,'2022 Legal Max'!K10,AVERAGE('2022 Legal Max'!G10,'2022 Legal Max'!K10,'2022 Legal Max'!O10)), MAX(O10, K10))","v":328.2},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL9,VLOOKUP($CX10,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},334.7,158.1,{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM9,VLOOKUP($CX10,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W10/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN9,VLOOKUP($CX10,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y10*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO9,VLOOKUP($CX10,'Audit Values'!$A:$BW,60,FALSE))","v":110.4},{"$f":"AB10/6*'Weighting Factors'!$O$6","v":9.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS9,VLOOKUP($CX10,'Audit Values'!$A:$BU,63,FALSE))","v":392},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP9,VLOOKUP($CX10,'Audit Values'!$A:$BU,64,FALSE))","v":142},{"$f":"IF(A10=207, AE10,(AE10))*'Weighting Factors'!$O$9","v":68.7},1.2,{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG9,VLOOKUP($CX10,'Audit Values'!$A:$BW,70,FALSE))","v":1.8},1.8,{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ9,VLOOKUP($CX10,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ10*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR9,VLOOKUP($CX10,'Audit Values'!$A:$BU,66,FALSE))","v":187},259888,{"$f":"AM10/'Weighting Factors'!$O$5","v":55.2},{"$f":"CK10/'Weighting Factors'!$O$5","v":0},{"$f":"CO10/'Weighting Factors'!$O$5","v":0},394596,{"$f":"AQ10/'Weighting Factors'!$O$5","v":83.8},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X9,VLOOKUP($CX10,'Audit Values'!$A:$BU,47,FALSE))","v":0},711.5,627.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA9,VLOOKUP($CX10,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB9,VLOOKUP($CX10,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV10*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW10*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX10*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F10>0,VLOOKUP($CX10,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F10),'Weighting Factors'!F10,VLOOKUP($CX10,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX10,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F10=\"\",\"\",IF('Weighting Factors'!H10=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U10+V10+AA10+AC10+AF10+AI10+AK10++AN10+AO10+AS10+AP10)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY10","v":2953956},{"$f":"SUM((AT10+AP10)*'Weighting Factors'!$O$5)+AY10","v":3348319},{"$f":"IF('Weighting Factors'!F10>0,'Weighting Factors'!F10,'Preliminary SO66'!AV9)","v":3393497},3348319,{"$f":"'Weighting Factors'!E10","v":0},{"$f":"Transportation!G10","v":-1212},{"$f":"IF(ISNA(VLOOKUP($CX10,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX10,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-1212,3347107,{"$f":"SUM((U10+V10+AA10+AC10+AF10+AI10+AK10+AN10+AO10+AP10)*'Weighting Factors'!O$12)+(MAX(AQ10,'Weighting Factors'!B10))","v":3348552},{"$f":"'LOB%'!F8","v":0.31},1038051,1028900,1028900,0.30730000000000002,{"$f":"ROUND(IF(U10<=99.9,(U10*1.014331),0),1)","v":0},{"$f":"AND(U10>99.9,U10<=299.9)","v":false},{"$f":"IF(BS10=TRUE,ROUND((U10-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU10*U10,1)","v":0},{"$f":"AND(U10>299.9,U10<=1621.9)","v":true},{"$f":"IF(BW10=TRUE,ROUND((U10-300)*1.2375,4),0)","v":42.941299999999998},0.47239700000000001,{"$f":"ROUND(BY10*U10,1)","v":158.1},{"$f":"ROUND(IF(U10>=1622,(U10*0.03504),0),1)","v":0},762,{"$f":"AL10/CB10","v":0.245},{"$f":"IF(CC10<0.06,1,IF(CC10>=18.29,52,MATCH(CC10-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":18},{"$f":"VLOOKUP(CD10, 'Weighting Factors'!$U$5:$X$56,4)","v":1230},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL10*CE10","v":230010},{"$f":"CG10*'Weighting Factors'!$Q$7","v":230010},259888,{"$f":"AM10/'Weighting Factors'!$O$5","v":55.2},0,0,0,{"$f":"SUM((AT10*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY10)*CM10","v":0},0,{"$f":"AE10/AD10","v":0.36220000000000002},{"$f":"IF(CP10>=50%,AE10*10.5%,0)","v":0},{"$f":"IF(AND(CP10>35%,CP10<50%),AE10*(CP10-35%)*0.7,0)","v":1.2},{"$f":"AU10+AR10","v":711.5},{"$f":"'LOB Transfers'!G9","v":100215},{"$f":"'LOB Transfers'!J9","v":0},{"$f":"'General Fund Transfers'!F9","v":331773},{"$f":"SUM(R10+T10+AV10+AW10+AX10/6)","v":380.5},"D0107"]
[108,"Washington","Washington Co. Schools ",327.3,null,0,327.3,350.7,null,0,350.7,365.1,null,0,365.1,{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C10,VLOOKUP($CX11,'Audit Values'!$A:$BW,73,FALSE))","v":347},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F10,VLOOKUP($CX11,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},347,{"$f":"IF('Military Provision'!J11=\"YES\", MAX('2022 Legal Max'!O11,'2022 Legal Max'!K11,AVERAGE('2022 Legal Max'!G11,'2022 Legal Max'!K11,'2022 Legal Max'!O11)), MAX(O11, K11))","v":365.1},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL10,VLOOKUP($CX11,'Audit Values'!$A:$BU,58,FALSE))","v":2},367.1,169.4,{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM10,VLOOKUP($CX11,'Audit Values'!$A:$BW,62,FALSE))","v":16.100000000000001},{"$f":"(W11/6)*'Weighting Factors'!$O$7","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN10,VLOOKUP($CX11,'Audit Values'!$A:$BW,61,FALSE))","v":22},{"$f":"Y11*'Weighting Factors'!$O$8","v":4.0999999999999996},4.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO10,VLOOKUP($CX11,'Audit Values'!$A:$BW,60,FALSE))","v":102.3},{"$f":"AB11/6*'Weighting Factors'!$O$6","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS10,VLOOKUP($CX11,'Audit Values'!$A:$BU,63,FALSE))","v":354},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP10,VLOOKUP($CX11,'Audit Values'!$A:$BU,64,FALSE))","v":119},{"$f":"IF(A11=207, AE11,(AE11))*'Weighting Factors'!$O$9","v":57.6},0,{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG10,VLOOKUP($CX11,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ10,VLOOKUP($CX11,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ11*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR10,VLOOKUP($CX11,'Audit Values'!$A:$BU,66,FALSE))","v":150},194908,{"$f":"AM11/'Weighting Factors'!$O$5","v":41.4},{"$f":"CK11/'Weighting Factors'!$O$5","v":0},{"$f":"CO11/'Weighting Factors'!$O$5","v":0},336614,{"$f":"AQ11/'Weighting Factors'!$O$5","v":71.5},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X10,VLOOKUP($CX11,'Audit Values'!$A:$BU,47,FALSE))","v":0},719.6,648.1,{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA10,VLOOKUP($CX11,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB10,VLOOKUP($CX11,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV11*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW11*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX11*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F11>0,VLOOKUP($CX11,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F11),'Weighting Factors'!F11,VLOOKUP($CX11,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX11,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F11=\"\",\"\",IF('Weighting Factors'!H11=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U11+V11+AA11+AC11+AF11+AI11+AK11++AN11+AO11+AS11+AP11)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY11","v":3049959},{"$f":"SUM((AT11+AP11)*'Weighting Factors'!$O$5)+AY11","v":3386438},{"$f":"IF('Weighting Factors'!F11>0,'Weighting Factors'!F11,'Preliminary SO66'!AV10)","v":3522912},3386438,{"$f":"'Weighting Factors'!E11","v":0},{"$f":"Transportation!G11","v":0},{"$f":"IF(ISNA(VLOOKUP($CX11,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX11,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3386438,{"$f":"SUM((U11+V11+AA11+AC11+AF11+AI11+AK11+AN11+AO11+AP11)*'Weighting Factors'!O$12)+(MAX(AQ11,'Weighting Factors'!B11))","v":3598290},{"$f":"'LOB%'!F9","v":0.31},1115470,1145231,1115470,0.31,{"$f":"ROUND(IF(U11<=99.9,(U11*1.014331),0),1)","v":0},{"$f":"AND(U11>99.9,U11<=299.9)","v":false},{"$f":"IF(BS11=TRUE,ROUND((U11-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU11*U11,1)","v":0},{"$f":"AND(U11>299.9,U11<=1621.9)","v":true},{"$f":"IF(BW11=TRUE,ROUND((U11-300)*1.2375,4),0)","v":83.036299999999997},0.46138899999999999,{"$f":"ROUND(BY11*U11,1)","v":169.4},{"$f":"ROUND(IF(U11>=1622,(U11*0.03504),0),1)","v":0},389,{"$f":"AL11/CB11","v":0.38600000000000001},{"$f":"IF(CC11<0.06,1,IF(CC11>=18.29,52,MATCH(CC11-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":22},{"$f":"VLOOKUP(CD11, 'Weighting Factors'!$U$5:$X$56,4)","v":1150},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL11*CE11","v":172500},{"$f":"CG11*'Weighting Factors'!$Q$7","v":172500},194908,{"$f":"AM11/'Weighting Factors'!$O$5","v":41.4},0,0,0,{"$f":"SUM((AT11*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY11)*CM11","v":0},0,{"$f":"AE11/AD11","v":0.3362},{"$f":"IF(CP11>=50%,AE11*10.5%,0)","v":0},{"$f":"IF(AND(CP11>35%,CP11<50%),AE11*(CP11-35%)*0.7,0)","v":0},{"$f":"AU11+AR11","v":719.6},{"$f":"'LOB Transfers'!G10","v":89572},{"$f":"'LOB Transfers'!J10","v":6358},{"$f":"'General Fund Transfers'!F10","v":271066},{"$f":"SUM(R11+T11+AV11+AW11+AX11/6)","v":349},"D0108"]
[109,"Republic","Republic County ",515.4,null,0,515.4,514.70000000000005,null,0,514.70000000000005,477.4,null,0,477.4,{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C11,VLOOKUP($CX12,'Audit Values'!$A:$BW,73,FALSE))","v":498.8},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F11,VLOOKUP($CX12,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},498.8,{"$f":"IF('Military Provision'!J12=\"YES\", MAX('2022 Legal Max'!O12,'2022 Legal Max'!K12,AVERAGE('2022 Legal Max'!G12,'2022 Legal Max'!K12,'2022 Legal Max'!O12)), MAX(O12, K12))","v":514.70000000000005},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL11,VLOOKUP($CX12,'Audit Values'!$A:$BU,58,FALSE))","v":2},516.70000000000005,212.1,{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM11,VLOOKUP($CX12,'Audit Values'!$A:$BW,62,FALSE))","v":0.8},{"$f":"(W12/6)*'Weighting Factors'!$O$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN11,VLOOKUP($CX12,'Audit Values'!$A:$BW,61,FALSE))","v":5},{"$f":"Y12*'Weighting Factors'!$O$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO11,VLOOKUP($CX12,'Audit Values'!$A:$BW,60,FALSE))","v":111.9},{"$f":"AB12/6*'Weighting Factors'!$O$6","v":9.3000000000000007},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS11,VLOOKUP($CX12,'Audit Values'!$A:$BU,63,FALSE))","v":507},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP11,VLOOKUP($CX12,'Audit Values'!$A:$BU,64,FALSE))","v":185},{"$f":"IF(A12=207, AE12,(AE12))*'Weighting Factors'!$O$9","v":89.5},1.9,{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG11,VLOOKUP($CX12,'Audit Values'!$A:$BW,70,FALSE))","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ11,VLOOKUP($CX12,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ12*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR11,VLOOKUP($CX12,'Audit Values'!$A:$BU,66,FALSE))","v":164},220511,{"$f":"AM12/'Weighting Factors'!$O$5","v":46.9},{"$f":"CK12/'Weighting Factors'!$O$5","v":0},{"$f":"CO12/'Weighting Factors'!$O$5","v":0},430291,{"$f":"AQ12/'Weighting Factors'!$O$5","v":91.4},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X11,VLOOKUP($CX12,'Audit Values'!$A:$BU,47,FALSE))","v":0},969.8,878.4,{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA11,VLOOKUP($CX12,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB11,VLOOKUP($CX12,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV12*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW12*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX12*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F12>0,VLOOKUP($CX12,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F12),'Weighting Factors'!F12,VLOOKUP($CX12,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX12,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F12=\"\",\"\",IF('Weighting Factors'!H12=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U12+V12+AA12+AC12+AF12+AI12+AK12++AN12+AO12+AS12+AP12)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY12","v":4133750},{"$f":"SUM((AT12+AP12)*'Weighting Factors'!$O$5)+AY12","v":4563879},{"$f":"IF('Weighting Factors'!F12>0,'Weighting Factors'!F12,'Preliminary SO66'!AV11)","v":4685764},4563879,{"$f":"'Weighting Factors'!E12","v":0},{"$f":"Transportation!G12","v":0},{"$f":"IF(ISNA(VLOOKUP($CX12,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX12,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4563879,{"$f":"SUM((U12+V12+AA12+AC12+AF12+AI12+AK12+AN12+AO12+AP12)*'Weighting Factors'!O$12)+(MAX(AQ12,'Weighting Factors'!B12))","v":4749010},{"$f":"'LOB%'!F10","v":0.3},1424703,1447857,1424703,0.3,{"$f":"ROUND(IF(U12<=99.9,(U12*1.014331),0),1)","v":0},{"$f":"AND(U12>99.9,U12<=299.9)","v":false},{"$f":"IF(BS12=TRUE,ROUND((U12-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU12*U12,1)","v":0},{"$f":"AND(U12>299.9,U12<=1621.9)","v":true},{"$f":"IF(BW12=TRUE,ROUND((U12-300)*1.2375,4),0)","v":268.16629999999998},0.41056300000000001,{"$f":"ROUND(BY12*U12,1)","v":212.1},{"$f":"ROUND(IF(U12>=1622,(U12*0.03504),0),1)","v":0},560,{"$f":"AL12/CB12","v":0.29299999999999998},{"$f":"IF(CC12<0.06,1,IF(CC12>=18.29,52,MATCH(CC12-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":20},{"$f":"VLOOKUP(CD12, 'Weighting Factors'!$U$5:$X$56,4)","v":1190},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL12*CE12","v":195160},{"$f":"CG12*'Weighting Factors'!$Q$7","v":195160},220511,{"$f":"AM12/'Weighting Factors'!$O$5","v":46.9},0,0,0,{"$f":"SUM((AT12*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY12)*CM12","v":0},0,{"$f":"AE12/AD12","v":0.3649},{"$f":"IF(CP12>=50%,AE12*10.5%,0)","v":0},{"$f":"IF(AND(CP12>35%,CP12<50%),AE12*(CP12-35%)*0.7,0)","v":1.9},{"$f":"AU12+AR12","v":969.8},{"$f":"'LOB Transfers'!G11","v":131785},{"$f":"'LOB Transfers'!J11","v":1282},{"$f":"'General Fund Transfers'!F11","v":435305},{"$f":"SUM(R12+T12+AV12+AW12+AX12/6)","v":500.8},"D0109"]
[110,"Phillips","Thunder Ridge Schools ",196,null,0,196,190.1,null,0,190.1,178,null,0,178,{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C12,VLOOKUP($CX13,'Audit Values'!$A:$BW,73,FALSE))","v":176},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F12,VLOOKUP($CX13,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},176,{"$f":"IF('Military Provision'!J13=\"YES\", MAX('2022 Legal Max'!O13,'2022 Legal Max'!K13,AVERAGE('2022 Legal Max'!G13,'2022 Legal Max'!K13,'2022 Legal Max'!O13)), MAX(O13, K13))","v":190.1},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL12,VLOOKUP($CX13,'Audit Values'!$A:$BU,58,FALSE))","v":2.5},192.6,148.1,{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM12,VLOOKUP($CX13,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W13/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN12,VLOOKUP($CX13,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y13*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO12,VLOOKUP($CX13,'Audit Values'!$A:$BW,60,FALSE))","v":67.599999999999994},{"$f":"AB13/6*'Weighting Factors'!$O$6","v":5.6},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS12,VLOOKUP($CX13,'Audit Values'!$A:$BU,63,FALSE))","v":182},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP12,VLOOKUP($CX13,'Audit Values'!$A:$BU,64,FALSE))","v":54},{"$f":"IF(A13=207, AE13,(AE13))*'Weighting Factors'!$O$9","v":26.1},0,{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG12,VLOOKUP($CX13,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ12,VLOOKUP($CX13,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ13*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR12,VLOOKUP($CX13,'Audit Values'!$A:$BU,66,FALSE))","v":130},180671,{"$f":"AM13/'Weighting Factors'!$O$5","v":38.4},{"$f":"CK13/'Weighting Factors'!$O$5","v":0},{"$f":"CO13/'Weighting Factors'!$O$5","v":0},236287,{"$f":"AQ13/'Weighting Factors'!$O$5","v":50.2},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X12,VLOOKUP($CX13,'Audit Values'!$A:$BU,47,FALSE))","v":0},461,410.8,{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA12,VLOOKUP($CX13,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB12,VLOOKUP($CX13,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV13*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW13*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX13*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F13>0,VLOOKUP($CX13,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F13),'Weighting Factors'!F13,VLOOKUP($CX13,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX13,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F13=\"\",\"\",IF('Weighting Factors'!H13=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U13+V13+AA13+AC13+AF13+AI13+AK13++AN13+AO13+AS13+AP13)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY13","v":1933225},{"$f":"SUM((AT13+AP13)*'Weighting Factors'!$O$5)+AY13","v":2169466},{"$f":"IF('Weighting Factors'!F13>0,'Weighting Factors'!F13,'Preliminary SO66'!AV12)","v":2252292},2169466,{"$f":"'Weighting Factors'!E13","v":0},{"$f":"Transportation!G13","v":0},{"$f":"IF(ISNA(VLOOKUP($CX13,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX13,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2169466,{"$f":"SUM((U13+V13+AA13+AC13+AF13+AI13+AK13+AN13+AO13+AP13)*'Weighting Factors'!O$12)+(MAX(AQ13,'Weighting Factors'!B13))","v":2267156},{"$f":"'LOB%'!F11","v":0.31},702818,717990,702818,0.31,{"$f":"ROUND(IF(U13<=99.9,(U13*1.014331),0),1)","v":0},{"$f":"AND(U13>99.9,U13<=299.9)","v":true},{"$f":"IF(BS13=TRUE,ROUND((U13-100)*9.655,3),0)","v":894.053},0.76887399999999995,{"$f":"ROUND(BU13*U13,1)","v":148.1},{"$f":"AND(U13>299.9,U13<=1621.9)","v":false},{"$f":"IF(BW13=TRUE,ROUND((U13-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY13*U13,1)","v":0},{"$f":"ROUND(IF(U13>=1622,(U13*0.03504),0),1)","v":0},491,{"$f":"AL13/CB13","v":0.26500000000000001},{"$f":"IF(CC13<0.06,1,IF(CC13>=18.29,52,MATCH(CC13-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":18},{"$f":"VLOOKUP(CD13, 'Weighting Factors'!$U$5:$X$56,4)","v":1230},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL13*CE13","v":159900},{"$f":"CG13*'Weighting Factors'!$Q$7","v":159900},180671,{"$f":"AM13/'Weighting Factors'!$O$5","v":38.4},0,0,0,{"$f":"SUM((AT13*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY13)*CM13","v":0},0,{"$f":"AE13/AD13","v":0.29670000000000002},{"$f":"IF(CP13>=50%,AE13*10.5%,0)","v":0},{"$f":"IF(AND(CP13>35%,CP13<50%),AE13*(CP13-35%)*0.7,0)","v":0},{"$f":"AU13+AR13","v":461},{"$f":"'LOB Transfers'!G12","v":39990},{"$f":"'LOB Transfers'!J12","v":0},{"$f":"'General Fund Transfers'!F12","v":122827},{"$f":"SUM(R13+T13+AV13+AW13+AX13/6)","v":178.5},"D0110"]
[111,"Doniphan","Doniphan West Schools ",316,null,0,316,318.7,null,0,318.7,290.5,null,0,290.5,{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C13,VLOOKUP($CX14,'Audit Values'!$A:$BW,73,FALSE))","v":333.9},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F13,VLOOKUP($CX14,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},333.9,{"$f":"IF('Military Provision'!J14=\"YES\", MAX('2022 Legal Max'!O14,'2022 Legal Max'!K14,AVERAGE('2022 Legal Max'!G14,'2022 Legal Max'!K14,'2022 Legal Max'!O14)), MAX(O14, K14))","v":318.7},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL13,VLOOKUP($CX14,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},322.2,153.6,{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM13,VLOOKUP($CX14,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W14/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN13,VLOOKUP($CX14,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y14*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO13,VLOOKUP($CX14,'Audit Values'!$A:$BW,60,FALSE))","v":59.1},{"$f":"AB14/6*'Weighting Factors'!$O$6","v":4.9000000000000004},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS13,VLOOKUP($CX14,'Audit Values'!$A:$BU,63,FALSE))","v":343},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP13,VLOOKUP($CX14,'Audit Values'!$A:$BU,64,FALSE))","v":78},{"$f":"IF(A14=207, AE14,(AE14))*'Weighting Factors'!$O$9","v":37.799999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG13,VLOOKUP($CX14,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ13,VLOOKUP($CX14,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ14*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR13,VLOOKUP($CX14,'Audit Values'!$A:$BU,66,FALSE))","v":182},203585,{"$f":"AM14/'Weighting Factors'!$O$5","v":43.3},{"$f":"CK14/'Weighting Factors'!$O$5","v":0},{"$f":"CO14/'Weighting Factors'!$O$5","v":0},414816,{"$f":"AQ14/'Weighting Factors'!$O$5","v":88.1},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X13,VLOOKUP($CX14,'Audit Values'!$A:$BU,47,FALSE))","v":0},650.1,562,{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA13,VLOOKUP($CX14,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB13,VLOOKUP($CX14,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV14*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW14*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX14*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F14>0,VLOOKUP($CX14,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F14),'Weighting Factors'!F14,VLOOKUP($CX14,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX14,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F14=\"\",\"\",IF('Weighting Factors'!H14=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U14+V14+AA14+AC14+AF14+AI14+AK14++AN14+AO14+AS14+AP14)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY14","v":2644772},{"$f":"SUM((AT14+AP14)*'Weighting Factors'!$O$5)+AY14","v":3059371},{"$f":"IF('Weighting Factors'!F14>0,'Weighting Factors'!F14,'Preliminary SO66'!AV13)","v":3321495},3059371,{"$f":"'Weighting Factors'!E14","v":0},{"$f":"Transportation!G14","v":0},{"$f":"IF(ISNA(VLOOKUP($CX14,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX14,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3059371,{"$f":"SUM((U14+V14+AA14+AC14+AF14+AI14+AK14+AN14+AO14+AP14)*'Weighting Factors'!O$12)+(MAX(AQ14,'Weighting Factors'!B14))","v":3199993},{"$f":"'LOB%'!F12","v":0.31},991998,1070776,991998,0.31,{"$f":"ROUND(IF(U14<=99.9,(U14*1.014331),0),1)","v":0},{"$f":"AND(U14>99.9,U14<=299.9)","v":false},{"$f":"IF(BS14=TRUE,ROUND((U14-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU14*U14,1)","v":0},{"$f":"AND(U14>299.9,U14<=1621.9)","v":true},{"$f":"IF(BW14=TRUE,ROUND((U14-300)*1.2375,4),0)","v":27.4725},0.47664400000000001,{"$f":"ROUND(BY14*U14,1)","v":153.6},{"$f":"ROUND(IF(U14>=1622,(U14*0.03504),0),1)","v":0},229,{"$f":"AL14/CB14","v":0.79500000000000004},{"$f":"IF(CC14<0.06,1,IF(CC14>=18.29,52,MATCH(CC14-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD14, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL14*CE14","v":180180},{"$f":"CG14*'Weighting Factors'!$Q$7","v":180180},203585,{"$f":"AM14/'Weighting Factors'!$O$5","v":43.3},0,0,0,{"$f":"SUM((AT14*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY14)*CM14","v":0},0,{"$f":"AE14/AD14","v":0.22739999999999999},{"$f":"IF(CP14>=50%,AE14*10.5%,0)","v":0},{"$f":"IF(AND(CP14>35%,CP14<50%),AE14*(CP14-35%)*0.7,0)","v":0},{"$f":"AU14+AR14","v":650.1},{"$f":"'LOB Transfers'!G13","v":58032},{"$f":"'LOB Transfers'!J13","v":298},{"$f":"'General Fund Transfers'!F13","v":177887},{"$f":"SUM(R14+T14+AV14+AW14+AX14/6)","v":337.4},"D0111"]
[112,"Ellsworth","Central Plains ",456,null,0,456,428,null,0,428,433.5,null,0,433.5,{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C14,VLOOKUP($CX15,'Audit Values'!$A:$BW,73,FALSE))","v":444.7},{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F14,VLOOKUP($CX15,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},444.7,{"$f":"IF('Military Provision'!J15=\"YES\", MAX('2022 Legal Max'!O15,'2022 Legal Max'!K15,AVERAGE('2022 Legal Max'!G15,'2022 Legal Max'!K15,'2022 Legal Max'!O15)), MAX(O15, K15))","v":433.5},{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL14,VLOOKUP($CX15,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},438,191.5,{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM14,VLOOKUP($CX15,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W15/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN14,VLOOKUP($CX15,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y15*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO14,VLOOKUP($CX15,'Audit Values'!$A:$BW,60,FALSE))","v":127.8},{"$f":"AB15/6*'Weighting Factors'!$O$6","v":10.7},{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS14,VLOOKUP($CX15,'Audit Values'!$A:$BU,63,FALSE))","v":460},{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP14,VLOOKUP($CX15,'Audit Values'!$A:$BU,64,FALSE))","v":158},{"$f":"IF(A15=207, AE15,(AE15))*'Weighting Factors'!$O$9","v":76.5},0,{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG14,VLOOKUP($CX15,'Audit Values'!$A:$BW,70,FALSE))","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ14,VLOOKUP($CX15,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ15*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR14,VLOOKUP($CX15,'Audit Values'!$A:$BU,66,FALSE))","v":232},296215,{"$f":"AM15/'Weighting Factors'!$O$5","v":62.9},{"$f":"CK15/'Weighting Factors'!$O$5","v":0},{"$f":"CO15/'Weighting Factors'!$O$5","v":0},543884,{"$f":"AQ15/'Weighting Factors'!$O$5","v":115.6},{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X14,VLOOKUP($CX15,'Audit Values'!$A:$BU,47,FALSE))","v":0},895.9,780.3,{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA14,VLOOKUP($CX15,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB14,VLOOKUP($CX15,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},2800,{"$f":"SUM(AV15*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW15*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX15*'Weighting Factors'!$R$12)","v":2030200},22,{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX15,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},"R",{"$f":"SUM((U15+V15+AA15+AC15+AF15+AI15+AK15++AN15+AO15+AS15+AP15)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY15","v":5702292},{"$f":"SUM((AT15+AP15)*'Weighting Factors'!$O$5)+AY15","v":6246305},{"$f":"IF('Weighting Factors'!F15>0,'Weighting Factors'!F15,'Preliminary SO66'!AV14)","v":6279647},6246305,{"$f":"'Weighting Factors'!E15","v":0},{"$f":"Transportation!G15","v":0},{"$f":"IF(ISNA(VLOOKUP($CX15,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX15,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-189303},-189303,6057002,{"$f":"SUM((U15+V15+AA15+AC15+AF15+AI15+AK15+AN15+AO15+AP15)*'Weighting Factors'!O$12)+(MAX(AQ15,'Weighting Factors'!B15))","v":4358068},{"$f":"'LOB%'!F13","v":0.33},1438162,1440336,1438162,0.33,{"$f":"ROUND(IF(U15<=99.9,(U15*1.014331),0),1)","v":0},{"$f":"AND(U15>99.9,U15<=299.9)","v":false},{"$f":"IF(BS15=TRUE,ROUND((U15-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU15*U15,1)","v":0},{"$f":"AND(U15>299.9,U15<=1621.9)","v":true},{"$f":"IF(BW15=TRUE,ROUND((U15-300)*1.2375,4),0)","v":170.77500000000001},0.437301,{"$f":"ROUND(BY15*U15,1)","v":191.5},{"$f":"ROUND(IF(U15>=1622,(U15*0.03504),0),1)","v":0},582.79999999999995,{"$f":"AL15/CB15","v":0.39800000000000002},{"$f":"IF(CC15<0.06,1,IF(CC15>=18.29,52,MATCH(CC15-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":23},{"$f":"VLOOKUP(CD15, 'Weighting Factors'!$U$5:$X$56,4)","v":1130},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL15*CE15","v":262160},{"$f":"CG15*'Weighting Factors'!$Q$7","v":262160},296215,{"$f":"AM15/'Weighting Factors'!$O$5","v":62.9},0,0,0,{"$f":"SUM((AT15*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY15)*CM15","v":0},0,{"$f":"AE15/AD15","v":0.34350000000000003},{"$f":"IF(CP15>=50%,AE15*10.5%,0)","v":0},{"$f":"IF(AND(CP15>35%,CP15<50%),AE15*(CP15-35%)*0.7,0)","v":0},{"$f":"AU15+AR15","v":895.9},{"$f":"'LOB Transfers'!G14","v":123394},{"$f":"'LOB Transfers'!J14","v":0},{"$f":"'General Fund Transfers'!F14","v":363303},{"$f":"SUM(R15+T15+AV15+AW15+AX15/6)","v":924.9},"D0112"]
[113,"Nemaha","Prairie Hills ",1072.3,null,0,1072.3,1053.5,null,0,1053.5,1044.2,null,0,1044.2,{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C15,VLOOKUP($CX16,'Audit Values'!$A:$BW,73,FALSE))","v":1027.2},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F15,VLOOKUP($CX16,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1027.2,{"$f":"IF('Military Provision'!J16=\"YES\", MAX('2022 Legal Max'!O16,'2022 Legal Max'!K16,AVERAGE('2022 Legal Max'!G16,'2022 Legal Max'!K16,'2022 Legal Max'!O16)), MAX(O16, K16))","v":1053.5},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL15,VLOOKUP($CX16,'Audit Values'!$A:$BU,58,FALSE))","v":14.5},1068,238.4,{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM15,VLOOKUP($CX16,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W16/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN15,VLOOKUP($CX16,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y16*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO15,VLOOKUP($CX16,'Audit Values'!$A:$BW,60,FALSE))","v":300.5},{"$f":"AB16/6*'Weighting Factors'!$O$6","v":25},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS15,VLOOKUP($CX16,'Audit Values'!$A:$BU,63,FALSE))","v":1064},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP15,VLOOKUP($CX16,'Audit Values'!$A:$BU,64,FALSE))","v":256},{"$f":"IF(A16=207, AE16,(AE16))*'Weighting Factors'!$O$9","v":123.9},0,{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG15,VLOOKUP($CX16,'Audit Values'!$A:$BW,70,FALSE))","v":4.8},4.8,{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ15,VLOOKUP($CX16,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ16*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR15,VLOOKUP($CX16,'Audit Values'!$A:$BU,66,FALSE))","v":377.5},439333,{"$f":"AM16/'Weighting Factors'!$O$5","v":93.4},{"$f":"CK16/'Weighting Factors'!$O$5","v":0},{"$f":"CO16/'Weighting Factors'!$O$5","v":0},779833,{"$f":"AQ16/'Weighting Factors'!$O$5","v":165.7},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X15,VLOOKUP($CX16,'Audit Values'!$A:$BU,47,FALSE))","v":0},1719.2,1553.5,{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA15,VLOOKUP($CX16,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB15,VLOOKUP($CX16,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV16*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW16*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX16*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F16>0,VLOOKUP($CX16,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F16),'Weighting Factors'!F16,VLOOKUP($CX16,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX16,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F16=\"\",\"\",IF('Weighting Factors'!H16=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U16+V16+AA16+AC16+AF16+AI16+AK16++AN16+AO16+AS16+AP16)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY16","v":7315771},{"$f":"SUM((AT16+AP16)*'Weighting Factors'!$O$5)+AY16","v":8095555},{"$f":"IF('Weighting Factors'!F16>0,'Weighting Factors'!F16,'Preliminary SO66'!AV15)","v":8224734},8095555,{"$f":"'Weighting Factors'!E16","v":0},{"$f":"Transportation!G16","v":-4146},{"$f":"IF(ISNA(VLOOKUP($CX16,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX16,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-4146,8091409,{"$f":"SUM((U16+V16+AA16+AC16+AF16+AI16+AK16+AN16+AO16+AP16)*'Weighting Factors'!O$12)+(MAX(AQ16,'Weighting Factors'!B16))","v":8411564},{"$f":"'LOB%'!F14","v":0.33},2775816,2790259,2775816,0.33,{"$f":"ROUND(IF(U16<=99.9,(U16*1.014331),0),1)","v":0},{"$f":"AND(U16>99.9,U16<=299.9)","v":false},{"$f":"IF(BS16=TRUE,ROUND((U16-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU16*U16,1)","v":0},{"$f":"AND(U16>299.9,U16<=1621.9)","v":true},{"$f":"IF(BW16=TRUE,ROUND((U16-300)*1.2375,4),0)","v":950.4},0.22325900000000001,{"$f":"ROUND(BY16*U16,1)","v":238.4},{"$f":"ROUND(IF(U16>=1622,(U16*0.03504),0),1)","v":0},543,{"$f":"AL16/CB16","v":0.69499999999999995},{"$f":"IF(CC16<0.06,1,IF(CC16>=18.29,52,MATCH(CC16-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":28},{"$f":"VLOOKUP(CD16, 'Weighting Factors'!$U$5:$X$56,4)","v":1030},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL16*CE16","v":388825},{"$f":"CG16*'Weighting Factors'!$Q$7","v":388825},439333,{"$f":"AM16/'Weighting Factors'!$O$5","v":93.4},0,0,0,{"$f":"SUM((AT16*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY16)*CM16","v":0},0,{"$f":"AE16/AD16","v":0.24060000000000001},{"$f":"IF(CP16>=50%,AE16*10.5%,0)","v":0},{"$f":"IF(AND(CP16>35%,CP16<50%),AE16*(CP16-35%)*0.7,0)","v":0},{"$f":"AU16+AR16","v":1719.2},{"$f":"'LOB Transfers'!G15","v":201802},{"$f":"'LOB Transfers'!J15","v":0},{"$f":"'General Fund Transfers'!F15","v":605662},{"$f":"SUM(R16+T16+AV16+AW16+AX16/6)","v":1042.7},"D0113"]
[114,"Doniphan","Riverside ",580,null,0,580,563.4,null,0,563.4,577.29999999999995,null,0,577.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C16,VLOOKUP($CX17,'Audit Values'!$A:$BW,73,FALSE))","v":580.5},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F16,VLOOKUP($CX17,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},580.5,{"$f":"IF('Military Provision'!J17=\"YES\", MAX('2022 Legal Max'!O17,'2022 Legal Max'!K17,AVERAGE('2022 Legal Max'!G17,'2022 Legal Max'!K17,'2022 Legal Max'!O17)), MAX(O17, K17))","v":577.29999999999995},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL16,VLOOKUP($CX17,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},581.79999999999995,226,{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM16,VLOOKUP($CX17,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W17/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN16,VLOOKUP($CX17,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y17*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO16,VLOOKUP($CX17,'Audit Values'!$A:$BW,60,FALSE))","v":146.69999999999999},{"$f":"AB17/6*'Weighting Factors'!$O$6","v":12.2},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS16,VLOOKUP($CX17,'Audit Values'!$A:$BU,63,FALSE))","v":609},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP16,VLOOKUP($CX17,'Audit Values'!$A:$BU,64,FALSE))","v":173},{"$f":"IF(A17=207, AE17,(AE17))*'Weighting Factors'!$O$9","v":83.7},0,{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG16,VLOOKUP($CX17,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ16,VLOOKUP($CX17,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ17*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR16,VLOOKUP($CX17,'Audit Values'!$A:$BU,66,FALSE))","v":291},253177,{"$f":"AM17/'Weighting Factors'!$O$5","v":53.8},{"$f":"CK17/'Weighting Factors'!$O$5","v":0},{"$f":"CO17/'Weighting Factors'!$O$5","v":0},719784,{"$f":"AQ17/'Weighting Factors'!$O$5","v":153},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X16,VLOOKUP($CX17,'Audit Values'!$A:$BU,47,FALSE))","v":0},1110.5,957.5,{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA16,VLOOKUP($CX17,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB16,VLOOKUP($CX17,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},7,{"$f":"SUM(AV17*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW17*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX17*'Weighting Factors'!$R$12)","v":4963},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F17>0,VLOOKUP($CX17,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F17),'Weighting Factors'!F17,VLOOKUP($CX17,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX17,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F17=\"\",\"\",IF('Weighting Factors'!H17=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U17+V17+AA17+AC17+AF17+AI17+AK17++AN17+AO17+AS17+AP17)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY17","v":4510958},{"$f":"SUM((AT17+AP17)*'Weighting Factors'!$O$5)+AY17","v":5230976},{"$f":"IF('Weighting Factors'!F17>0,'Weighting Factors'!F17,'Preliminary SO66'!AV16)","v":5818805},5230976,{"$f":"'Weighting Factors'!E17","v":0},{"$f":"Transportation!G17","v":-48393},{"$f":"IF(ISNA(VLOOKUP($CX17,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX17,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-1418},-49811,5181165,{"$f":"SUM((U17+V17+AA17+AC17+AF17+AI17+AK17+AN17+AO17+AP17)*'Weighting Factors'!O$12)+(MAX(AQ17,'Weighting Factors'!B17))","v":5225779},{"$f":"'LOB%'!F15","v":0.31},1619991,1788179,1619991,0.31,{"$f":"ROUND(IF(U17<=99.9,(U17*1.014331),0),1)","v":0},{"$f":"AND(U17>99.9,U17<=299.9)","v":false},{"$f":"IF(BS17=TRUE,ROUND((U17-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU17*U17,1)","v":0},{"$f":"AND(U17>299.9,U17<=1621.9)","v":true},{"$f":"IF(BW17=TRUE,ROUND((U17-300)*1.2375,4),0)","v":348.72750000000002},0.38844499999999998,{"$f":"ROUND(BY17*U17,1)","v":226},{"$f":"ROUND(IF(U17>=1622,(U17*0.03504),0),1)","v":0},88,{"$f":"AL17/CB17","v":3.3069999999999999},{"$f":"IF(CC17<0.06,1,IF(CC17>=18.29,52,MATCH(CC17-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":41},{"$f":"VLOOKUP(CD17, 'Weighting Factors'!$U$5:$X$56,4)","v":770},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL17*CE17","v":224070},{"$f":"CG17*'Weighting Factors'!$Q$7","v":224070},253177,{"$f":"AM17/'Weighting Factors'!$O$5","v":53.8},0,0,0,{"$f":"SUM((AT17*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY17)*CM17","v":0},0,{"$f":"AE17/AD17","v":0.28410000000000002},{"$f":"IF(CP17>=50%,AE17*10.5%,0)","v":0},{"$f":"IF(AND(CP17>35%,CP17<50%),AE17*(CP17-35%)*0.7,0)","v":0},{"$f":"AU17+AR17","v":1110.5},{"$f":"'LOB Transfers'!G16","v":122633},{"$f":"'LOB Transfers'!J16","v":0},{"$f":"'General Fund Transfers'!F16","v":393892},{"$f":"SUM(R17+T17+AV17+AW17+AX17/6)","v":586.20000000000005},"D0114"]
[115,"Nemaha","Nemaha Central ",564.4,null,0,564.4,595.29999999999995,null,0,595.29999999999995,591.6,null,0,591.6,{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C17,VLOOKUP($CX18,'Audit Values'!$A:$BW,73,FALSE))","v":637},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F17,VLOOKUP($CX18,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},637,{"$f":"IF('Military Provision'!J18=\"YES\", MAX('2022 Legal Max'!O18,'2022 Legal Max'!K18,AVERAGE('2022 Legal Max'!G18,'2022 Legal Max'!K18,'2022 Legal Max'!O18)), MAX(O18, K18))","v":595.29999999999995},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL17,VLOOKUP($CX18,'Audit Values'!$A:$BU,58,FALSE))","v":16.5},611.79999999999995,231.4,{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM17,VLOOKUP($CX18,'Audit Values'!$A:$BW,62,FALSE))","v":11.8},{"$f":"(W18/6)*'Weighting Factors'!$O$7","v":0.8},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN17,VLOOKUP($CX18,'Audit Values'!$A:$BW,61,FALSE))","v":8},{"$f":"Y18*'Weighting Factors'!$O$8","v":1.5},1.5,{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO17,VLOOKUP($CX18,'Audit Values'!$A:$BW,60,FALSE))","v":200.9},{"$f":"AB18/6*'Weighting Factors'!$O$6","v":16.7},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS17,VLOOKUP($CX18,'Audit Values'!$A:$BU,63,FALSE))","v":715},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP17,VLOOKUP($CX18,'Audit Values'!$A:$BU,64,FALSE))","v":123},{"$f":"IF(A18=207, AE18,(AE18))*'Weighting Factors'!$O$9","v":59.5},0,{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG17,VLOOKUP($CX18,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ17,VLOOKUP($CX18,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ18*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR17,VLOOKUP($CX18,'Audit Values'!$A:$BU,66,FALSE))","v":244.6},262555,{"$f":"AM18/'Weighting Factors'!$O$5","v":55.8},{"$f":"CK18/'Weighting Factors'!$O$5","v":0},{"$f":"CO18/'Weighting Factors'!$O$5","v":0},545336,{"$f":"AQ18/'Weighting Factors'!$O$5","v":115.9},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X17,VLOOKUP($CX18,'Audit Values'!$A:$BU,47,FALSE))","v":0},1092.5999999999999,976.7,{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA17,VLOOKUP($CX18,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB17,VLOOKUP($CX18,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV18*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW18*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX18*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F18>0,VLOOKUP($CX18,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F18),'Weighting Factors'!F18,VLOOKUP($CX18,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX18,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F18=\"\",\"\",IF('Weighting Factors'!H18=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U18+V18+AA18+AC18+AF18+AI18+AK18++AN18+AO18+AS18+AP18)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY18","v":4596350},{"$f":"SUM((AT18+AP18)*'Weighting Factors'!$O$5)+AY18","v":5141776},{"$f":"IF('Weighting Factors'!F18>0,'Weighting Factors'!F18,'Preliminary SO66'!AV17)","v":5316839},5141776,{"$f":"'Weighting Factors'!E18","v":0},{"$f":"Transportation!G18","v":-61173},{"$f":"IF(ISNA(VLOOKUP($CX18,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX18,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-61173,5080603,{"$f":"SUM((U18+V18+AA18+AC18+AF18+AI18+AK18+AN18+AO18+AP18)*'Weighting Factors'!O$12)+(MAX(AQ18,'Weighting Factors'!B18))","v":5173583},{"$f":"'LOB%'!F16","v":0.31},1603811,1648262,1603811,0.31,{"$f":"ROUND(IF(U18<=99.9,(U18*1.014331),0),1)","v":0},{"$f":"AND(U18>99.9,U18<=299.9)","v":false},{"$f":"IF(BS18=TRUE,ROUND((U18-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU18*U18,1)","v":0},{"$f":"AND(U18>299.9,U18<=1621.9)","v":true},{"$f":"IF(BW18=TRUE,ROUND((U18-300)*1.2375,4),0)","v":385.85250000000002},0.37825300000000001,{"$f":"ROUND(BY18*U18,1)","v":231.4},{"$f":"ROUND(IF(U18>=1622,(U18*0.03504),0),1)","v":0},222,{"$f":"AL18/CB18","v":1.1020000000000001},{"$f":"IF(CC18<0.06,1,IF(CC18>=18.29,52,MATCH(CC18-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":32},{"$f":"VLOOKUP(CD18, 'Weighting Factors'!$U$5:$X$56,4)","v":950},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL18*CE18","v":232370},{"$f":"CG18*'Weighting Factors'!$Q$7","v":232370},262555,{"$f":"AM18/'Weighting Factors'!$O$5","v":55.8},0,0,0,{"$f":"SUM((AT18*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY18)*CM18","v":0},0,{"$f":"AE18/AD18","v":0.17199999999999999},{"$f":"IF(CP18>=50%,AE18*10.5%,0)","v":0},{"$f":"IF(AND(CP18>35%,CP18<50%),AE18*(CP18-35%)*0.7,0)","v":0},{"$f":"AU18+AR18","v":1092.5999999999999},{"$f":"'LOB Transfers'!G17","v":88691},{"$f":"'LOB Transfers'!J17","v":2245},{"$f":"'General Fund Transfers'!F17","v":280007},{"$f":"SUM(R18+T18+AV18+AW18+AX18/6)","v":653.5},"D0115"]
[200,"Greeley","Greeley County Schools ",250,null,0,250,234.2,null,0,234.2,234.6,null,0,234.6,{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C18,VLOOKUP($CX19,'Audit Values'!$A:$BW,73,FALSE))","v":236.5},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F18,VLOOKUP($CX19,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},236.5,{"$f":"IF('Military Provision'!J19=\"YES\", MAX('2022 Legal Max'!O19,'2022 Legal Max'!K19,AVERAGE('2022 Legal Max'!G19,'2022 Legal Max'!K19,'2022 Legal Max'!O19)), MAX(O19, K19))","v":234.6},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL18,VLOOKUP($CX19,'Audit Values'!$A:$BU,58,FALSE))","v":2.5},237.1,154.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM18,VLOOKUP($CX19,'Audit Values'!$A:$BW,62,FALSE))","v":57.5},{"$f":"(W19/6)*'Weighting Factors'!$O$7","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN18,VLOOKUP($CX19,'Audit Values'!$A:$BW,61,FALSE))","v":50},{"$f":"Y19*'Weighting Factors'!$O$8","v":9.3000000000000007},9.3000000000000007,{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO18,VLOOKUP($CX19,'Audit Values'!$A:$BW,60,FALSE))","v":63.1},{"$f":"AB19/6*'Weighting Factors'!$O$6","v":5.3},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS18,VLOOKUP($CX19,'Audit Values'!$A:$BU,63,FALSE))","v":244},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP18,VLOOKUP($CX19,'Audit Values'!$A:$BU,64,FALSE))","v":89},{"$f":"IF(A19=207, AE19,(AE19))*'Weighting Factors'!$O$9","v":43.1},0.9,{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG18,VLOOKUP($CX19,'Audit Values'!$A:$BW,70,FALSE))","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ18,VLOOKUP($CX19,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ19*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR18,VLOOKUP($CX19,'Audit Values'!$A:$BU,66,FALSE))","v":55},95703,{"$f":"AM19/'Weighting Factors'!$O$5","v":20.3},{"$f":"CK19/'Weighting Factors'!$O$5","v":0},{"$f":"CO19/'Weighting Factors'!$O$5","v":0},148367,{"$f":"AQ19/'Weighting Factors'!$O$5","v":31.5},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X18,VLOOKUP($CX19,'Audit Values'!$A:$BU,47,FALSE))","v":0},501.8,470.3,{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA18,VLOOKUP($CX19,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB18,VLOOKUP($CX19,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV19*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW19*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX19*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F19>0,VLOOKUP($CX19,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F19),'Weighting Factors'!F19,VLOOKUP($CX19,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX19,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F19=\"\",\"\",IF('Weighting Factors'!H19=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U19+V19+AA19+AC19+AF19+AI19+AK19++AN19+AO19+AS19+AP19)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY19","v":2213232},{"$f":"SUM((AT19+AP19)*'Weighting Factors'!$O$5)+AY19","v":2361471},{"$f":"IF('Weighting Factors'!F19>0,'Weighting Factors'!F19,'Preliminary SO66'!AV18)","v":2488062},2361471,{"$f":"'Weighting Factors'!E19","v":0},{"$f":"Transportation!G19","v":0},{"$f":"IF(ISNA(VLOOKUP($CX19,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX19,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2361471,{"$f":"SUM((U19+V19+AA19+AC19+AF19+AI19+AK19+AN19+AO19+AP19)*'Weighting Factors'!O$12)+(MAX(AQ19,'Weighting Factors'!B19))","v":2379083},{"$f":"'LOB%'!F17","v":0.31},737516,746902,737516,0.31,{"$f":"ROUND(IF(U19<=99.9,(U19*1.014331),0),1)","v":0},{"$f":"AND(U19>99.9,U19<=299.9)","v":true},{"$f":"IF(BS19=TRUE,ROUND((U19-100)*9.655,3),0)","v":1323.701},0.65091699999999997,{"$f":"ROUND(BU19*U19,1)","v":154.30000000000001},{"$f":"AND(U19>299.9,U19<=1621.9)","v":false},{"$f":"IF(BW19=TRUE,ROUND((U19-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY19*U19,1)","v":0},{"$f":"ROUND(IF(U19>=1622,(U19*0.03504),0),1)","v":0},780,{"$f":"AL19/CB19","v":7.0999999999999994E-2},{"$f":"IF(CC19<0.06,1,IF(CC19>=18.29,52,MATCH(CC19-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":3},{"$f":"VLOOKUP(CD19, 'Weighting Factors'!$U$5:$X$56,4)","v":1540},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL19*CE19","v":84700},{"$f":"CG19*'Weighting Factors'!$Q$7","v":84700},95703,{"$f":"AM19/'Weighting Factors'!$O$5","v":20.3},0,0,0,{"$f":"SUM((AT19*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY19)*CM19","v":0},0,{"$f":"AE19/AD19","v":0.36480000000000001},{"$f":"IF(CP19>=50%,AE19*10.5%,0)","v":0},{"$f":"IF(AND(CP19>35%,CP19<50%),AE19*(CP19-35%)*0.7,0)","v":0.9},{"$f":"AU19+AR19","v":501.8},{"$f":"'LOB Transfers'!G18","v":63648},{"$f":"'LOB Transfers'!J18","v":13718},{"$f":"'General Fund Transfers'!F18","v":207064},{"$f":"SUM(R19+T19+AV19+AW19+AX19/6)","v":239},"D0200"]
[202,"Wyandotte","Turner-Kansas City ",3899.5,null,0,3899.5,3839.8,null,0,3839.8,3681.8,null,0,3681.8,{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C19,VLOOKUP($CX20,'Audit Values'!$A:$BW,73,FALSE))","v":3698.6},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F19,VLOOKUP($CX20,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},3698.6,{"$f":"IF('Military Provision'!J20=\"YES\", MAX('2022 Legal Max'!O20,'2022 Legal Max'!K20,AVERAGE('2022 Legal Max'!G20,'2022 Legal Max'!K20,'2022 Legal Max'!O20)), MAX(O20, K20))","v":3839.8},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL19,VLOOKUP($CX20,'Audit Values'!$A:$BU,58,FALSE))","v":68},3907.8,136.9,{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM19,VLOOKUP($CX20,'Audit Values'!$A:$BW,62,FALSE))","v":1698.4},{"$f":"(W20/6)*'Weighting Factors'!$O$7","v":111.8},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN19,VLOOKUP($CX20,'Audit Values'!$A:$BW,61,FALSE))","v":747},{"$f":"Y20*'Weighting Factors'!$O$8","v":138.19999999999999},138.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO19,VLOOKUP($CX20,'Audit Values'!$A:$BW,60,FALSE))","v":1179.5},{"$f":"AB20/6*'Weighting Factors'!$O$6","v":98.3},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS19,VLOOKUP($CX20,'Audit Values'!$A:$BU,63,FALSE))","v":3851},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP19,VLOOKUP($CX20,'Audit Values'!$A:$BU,64,FALSE))","v":2050},{"$f":"IF(A20=207, AE20,(AE20))*'Weighting Factors'!$O$9","v":992.2},215.3,{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG19,VLOOKUP($CX20,'Audit Values'!$A:$BW,70,FALSE))","v":203.1},215.3,{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ19,VLOOKUP($CX20,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ20*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR19,VLOOKUP($CX20,'Audit Values'!$A:$BU,66,FALSE))","v":1366},848894,{"$f":"AM20/'Weighting Factors'!$O$5","v":180.4},{"$f":"CK20/'Weighting Factors'!$O$5","v":0},{"$f":"CO20/'Weighting Factors'!$O$5","v":0},3336971,{"$f":"AQ20/'Weighting Factors'!$O$5","v":709.1},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X19,VLOOKUP($CX20,'Audit Values'!$A:$BU,47,FALSE))","v":1},6379.2,5670.1,{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA19,VLOOKUP($CX20,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB19,VLOOKUP($CX20,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.7},70,{"$f":"SUM(AV20*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW20*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX20*'Weighting Factors'!$R$12)","v":110820},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F20>0,VLOOKUP($CX20,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F20),'Weighting Factors'!F20,VLOOKUP($CX20,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX20,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F20=\"\",\"\",IF('Weighting Factors'!H20=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U20+V20+AA20+AC20+AF20+AI20+AK20++AN20+AO20+AS20+AP20)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY20","v":26794311},{"$f":"SUM((AT20+AP20)*'Weighting Factors'!$O$5)+AY20","v":30131335},{"$f":"IF('Weighting Factors'!F20>0,'Weighting Factors'!F20,'Preliminary SO66'!AV19)","v":30893564},30131335,{"$f":"'Weighting Factors'!E20","v":0},{"$f":"Transportation!G20","v":0},{"$f":"IF(ISNA(VLOOKUP($CX20,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX20,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,30131335,{"$f":"SUM((U20+V20+AA20+AC20+AF20+AI20+AK20+AN20+AO20+AP20)*'Weighting Factors'!O$12)+(MAX(AQ20,'Weighting Factors'!B20))","v":30015756},{"$f":"'LOB%'!F18","v":0.31},9304884,9532036,9304884,0.31,{"$f":"ROUND(IF(U20<=99.9,(U20*1.014331),0),1)","v":0},{"$f":"AND(U20>99.9,U20<=299.9)","v":false},{"$f":"IF(BS20=TRUE,ROUND((U20-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU20*U20,1)","v":0},{"$f":"AND(U20>299.9,U20<=1621.9)","v":false},{"$f":"IF(BW20=TRUE,ROUND((U20-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY20*U20,1)","v":0},{"$f":"ROUND(IF(U20>=1622,(U20*0.03504),0),1)","v":136.9},17,{"$f":"AL20/CB20","v":80.352999999999994},{"$f":"IF(CC20<0.06,1,IF(CC20>=18.29,52,MATCH(CC20-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD20, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL20*CE20","v":751300},{"$f":"CG20*'Weighting Factors'!$Q$7","v":751300},848894,{"$f":"AM20/'Weighting Factors'!$O$5","v":180.4},0,0,0,{"$f":"SUM((AT20*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY20)*CM20","v":0},0,{"$f":"AE20/AD20","v":0.5323},{"$f":"IF(CP20>=50%,AE20*10.5%,0)","v":215.3},{"$f":"IF(AND(CP20>35%,CP20<50%),AE20*(CP20-35%)*0.7,0)","v":0},{"$f":"AU20+AR20","v":6379.2},{"$f":"'LOB Transfers'!G19","v":1462728},{"$f":"'LOB Transfers'!J19","v":203777},{"$f":"'General Fund Transfers'!F19","v":5682495},{"$f":"SUM(R20+T20+AV20+AW20+AX20/6)","v":3791},"D0202"]
[203,"Wyandotte","Piper-Kansas City ",2314,null,0,2314,2435.5,null,0,2435.5,2465.1999999999998,null,0,2465.1999999999998,{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C20,VLOOKUP($CX21,'Audit Values'!$A:$BW,73,FALSE))","v":2498.5},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F20,VLOOKUP($CX21,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2498.5,{"$f":"IF('Military Provision'!J21=\"YES\", MAX('2022 Legal Max'!O21,'2022 Legal Max'!K21,AVERAGE('2022 Legal Max'!G21,'2022 Legal Max'!K21,'2022 Legal Max'!O21)), MAX(O21, K21))","v":2465.1999999999998},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL20,VLOOKUP($CX21,'Audit Values'!$A:$BU,58,FALSE))","v":0},2465.1999999999998,86.4,{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM20,VLOOKUP($CX21,'Audit Values'!$A:$BW,62,FALSE))","v":341.7},{"$f":"(W21/6)*'Weighting Factors'!$O$7","v":22.5},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN20,VLOOKUP($CX21,'Audit Values'!$A:$BW,61,FALSE))","v":138},{"$f":"Y21*'Weighting Factors'!$O$8","v":25.5},25.5,{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO20,VLOOKUP($CX21,'Audit Values'!$A:$BW,60,FALSE))","v":464.1},{"$f":"AB21/6*'Weighting Factors'!$O$6","v":38.700000000000003},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS20,VLOOKUP($CX21,'Audit Values'!$A:$BU,63,FALSE))","v":2501},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP20,VLOOKUP($CX21,'Audit Values'!$A:$BU,64,FALSE))","v":242},{"$f":"IF(A21=207, AE21,(AE21))*'Weighting Factors'!$O$9","v":117.1},0,{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG20,VLOOKUP($CX21,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ20,VLOOKUP($CX21,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ21*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR20,VLOOKUP($CX21,'Audit Values'!$A:$BU,66,FALSE))","v":1394},866294,{"$f":"AM21/'Weighting Factors'!$O$5","v":184.1},{"$f":"CK21/'Weighting Factors'!$O$5","v":0},{"$f":"CO21/'Weighting Factors'!$O$5","v":70.2},2752674,{"$f":"AQ21/'Weighting Factors'!$O$5","v":584.9},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X20,VLOOKUP($CX21,'Audit Values'!$A:$BU,47,FALSE))","v":0},3501.9,2987.2,{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA20,VLOOKUP($CX21,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":24},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB20,VLOOKUP($CX21,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":3.4},0,{"$f":"SUM(AV21*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW21*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX21*'Weighting Factors'!$R$12)","v":125780},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F21>0,VLOOKUP($CX21,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F21),'Weighting Factors'!F21,VLOOKUP($CX21,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX21,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F21=\"\",\"\",IF('Weighting Factors'!H21=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U21+V21+AA21+AC21+AF21+AI21+AK21++AN21+AO21+AS21+AP21)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY21","v":14183543},{"$f":"SUM((AT21+AP21)*'Weighting Factors'!$O$5)+AY21","v":16936083},{"$f":"IF('Weighting Factors'!F21>0,'Weighting Factors'!F21,'Preliminary SO66'!AV20)","v":17370962},16936083,{"$f":"'Weighting Factors'!E21","v":0},{"$f":"Transportation!G21","v":0},{"$f":"IF(ISNA(VLOOKUP($CX21,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX21,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,16936083,{"$f":"SUM((U21+V21+AA21+AC21+AF21+AI21+AK21+AN21+AO21+AP21)*'Weighting Factors'!O$12)+(MAX(AQ21,'Weighting Factors'!B21))","v":16810437},{"$f":"'LOB%'!F19","v":0.33},5547444,5707701,5547444,0.33,{"$f":"ROUND(IF(U21<=99.9,(U21*1.014331),0),1)","v":0},{"$f":"AND(U21>99.9,U21<=299.9)","v":false},{"$f":"IF(BS21=TRUE,ROUND((U21-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU21*U21,1)","v":0},{"$f":"AND(U21>299.9,U21<=1621.9)","v":false},{"$f":"IF(BW21=TRUE,ROUND((U21-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY21*U21,1)","v":0},{"$f":"ROUND(IF(U21>=1622,(U21*0.03504),0),1)","v":86.4},31.4,{"$f":"AL21/CB21","v":44.395000000000003},{"$f":"IF(CC21<0.06,1,IF(CC21>=18.29,52,MATCH(CC21-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD21, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL21*CE21","v":766700},{"$f":"CG21*'Weighting Factors'!$Q$7","v":766700},866294,{"$f":"AM21/'Weighting Factors'!$O$5","v":184.1},0,332262,1.9900000000000001E-2,{"$f":"SUM((AT21*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY21)*CM21","v":330454},330454,{"$f":"AE21/AD21","v":9.6799999999999997E-2},{"$f":"IF(CP21>=50%,AE21*10.5%,0)","v":0},{"$f":"IF(AND(CP21>35%,CP21<50%),AE21*(CP21-35%)*0.7,0)","v":0},{"$f":"AU21+AR21","v":3572.1},{"$f":"'LOB Transfers'!G20","v":181956},{"$f":"'LOB Transfers'!J20","v":39387},{"$f":"'General Fund Transfers'!F20","v":551073},{"$f":"SUM(R21+T21+AV21+AW21+AX21/6)","v":2525.9},"D0203"]
[204,"Wyandotte","Bonner Springs ",2591.3000000000002,null,0,2591.3000000000002,2621.5,null,0,2621.5,2515.9,null,0,2515.9,{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C21,VLOOKUP($CX22,'Audit Values'!$A:$BW,73,FALSE))","v":2406},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F21,VLOOKUP($CX22,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2406,{"$f":"IF('Military Provision'!J22=\"YES\", MAX('2022 Legal Max'!O22,'2022 Legal Max'!K22,AVERAGE('2022 Legal Max'!G22,'2022 Legal Max'!K22,'2022 Legal Max'!O22)), MAX(O22, K22))","v":2621.5},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL21,VLOOKUP($CX22,'Audit Values'!$A:$BU,58,FALSE))","v":20},2641.5,92.6,{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM21,VLOOKUP($CX22,'Audit Values'!$A:$BW,62,FALSE))","v":322.89999999999998},{"$f":"(W22/6)*'Weighting Factors'!$O$7","v":21.3},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN21,VLOOKUP($CX22,'Audit Values'!$A:$BW,61,FALSE))","v":138},{"$f":"Y22*'Weighting Factors'!$O$8","v":25.5},25.5,{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO21,VLOOKUP($CX22,'Audit Values'!$A:$BW,60,FALSE))","v":695.2},{"$f":"AB22/6*'Weighting Factors'!$O$6","v":57.9},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS21,VLOOKUP($CX22,'Audit Values'!$A:$BU,63,FALSE))","v":2461},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP21,VLOOKUP($CX22,'Audit Values'!$A:$BU,64,FALSE))","v":869},{"$f":"IF(A22=207, AE22,(AE22))*'Weighting Factors'!$O$9","v":420.6},1.9,{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG21,VLOOKUP($CX22,'Audit Values'!$A:$BW,70,FALSE))","v":14.2},14.2,{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ21,VLOOKUP($CX22,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ22*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR21,VLOOKUP($CX22,'Audit Values'!$A:$BU,66,FALSE))","v":390},277616,{"$f":"AM22/'Weighting Factors'!$O$5","v":59},{"$f":"CK22/'Weighting Factors'!$O$5","v":0},{"$f":"CO22/'Weighting Factors'!$O$5","v":0},3275896,{"$f":"AQ22/'Weighting Factors'!$O$5","v":696.1},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X21,VLOOKUP($CX22,'Audit Values'!$A:$BU,47,FALSE))","v":0},4007.4,3311.3,{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA21,VLOOKUP($CX22,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB21,VLOOKUP($CX22,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":3.9},60,{"$f":"SUM(AV22*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW22*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX22*'Weighting Factors'!$R$12)","v":109170},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F22>0,VLOOKUP($CX22,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F22),'Weighting Factors'!F22,VLOOKUP($CX22,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX22,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F22=\"\",\"\",IF('Weighting Factors'!H22=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U22+V22+AA22+AC22+AF22+AI22+AK22++AN22+AO22+AS22+AP22)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY22","v":15692148},{"$f":"SUM((AT22+AP22)*'Weighting Factors'!$O$5)+AY22","v":18967994},{"$f":"IF('Weighting Factors'!F22>0,'Weighting Factors'!F22,'Preliminary SO66'!AV21)","v":20124160},18967994,{"$f":"'Weighting Factors'!E22","v":0},{"$f":"Transportation!G22","v":0},{"$f":"IF(ISNA(VLOOKUP($CX22,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX22,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-2836},-2836,18965158,{"$f":"SUM((U22+V22+AA22+AC22+AF22+AI22+AK22+AN22+AO22+AP22)*'Weighting Factors'!O$12)+(MAX(AQ22,'Weighting Factors'!B22))","v":18858874},{"$f":"'LOB%'!F20","v":0.33},6223428,6489022,6223428,0.33,{"$f":"ROUND(IF(U22<=99.9,(U22*1.014331),0),1)","v":0},{"$f":"AND(U22>99.9,U22<=299.9)","v":false},{"$f":"IF(BS22=TRUE,ROUND((U22-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU22*U22,1)","v":0},{"$f":"AND(U22>299.9,U22<=1621.9)","v":false},{"$f":"IF(BW22=TRUE,ROUND((U22-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY22*U22,1)","v":0},{"$f":"ROUND(IF(U22>=1622,(U22*0.03504),0),1)","v":92.6},38,{"$f":"AL22/CB22","v":10.263},{"$f":"IF(CC22<0.06,1,IF(CC22>=18.29,52,MATCH(CC22-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":48},{"$f":"VLOOKUP(CD22, 'Weighting Factors'!$U$5:$X$56,4)","v":630},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL22*CE22","v":245700},{"$f":"CG22*'Weighting Factors'!$Q$7","v":245700},277616,{"$f":"AM22/'Weighting Factors'!$O$5","v":59},0,0,0,{"$f":"SUM((AT22*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY22)*CM22","v":0},0,{"$f":"AE22/AD22","v":0.35310000000000002},{"$f":"IF(CP22>=50%,AE22*10.5%,0)","v":0},{"$f":"IF(AND(CP22>35%,CP22<50%),AE22*(CP22-35%)*0.7,0)","v":1.9},{"$f":"AU22+AR22","v":4007.4},{"$f":"'LOB Transfers'!G21","v":656572},{"$f":"'LOB Transfers'!J21","v":39830},{"$f":"'General Fund Transfers'!F21","v":2046169},{"$f":"SUM(R22+T22+AV22+AW22+AX22/6)","v":2451.9},"D0204"]
[205,"Butler","Bluestem ",496,null,0,496,483.2,null,0,483.2,476.6,null,0,476.6,{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C22,VLOOKUP($CX23,'Audit Values'!$A:$BW,73,FALSE))","v":505},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F22,VLOOKUP($CX23,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},505,{"$f":"IF('Military Provision'!J23=\"YES\", MAX('2022 Legal Max'!O23,'2022 Legal Max'!K23,AVERAGE('2022 Legal Max'!G23,'2022 Legal Max'!K23,'2022 Legal Max'!O23)), MAX(O23, K23))","v":483.2},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL22,VLOOKUP($CX23,'Audit Values'!$A:$BU,58,FALSE))","v":0},483.2,203.9,{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM22,VLOOKUP($CX23,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W23/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN22,VLOOKUP($CX23,'Audit Values'!$A:$BW,61,FALSE))","v":5},{"$f":"Y23*'Weighting Factors'!$O$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO22,VLOOKUP($CX23,'Audit Values'!$A:$BW,60,FALSE))","v":226.3},{"$f":"AB23/6*'Weighting Factors'!$O$6","v":18.899999999999999},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS22,VLOOKUP($CX23,'Audit Values'!$A:$BU,63,FALSE))","v":512},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP22,VLOOKUP($CX23,'Audit Values'!$A:$BU,64,FALSE))","v":162},{"$f":"IF(A23=207, AE23,(AE23))*'Weighting Factors'!$O$9","v":78.400000000000006},0,{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG22,VLOOKUP($CX23,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ22,VLOOKUP($CX23,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ23*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR22,VLOOKUP($CX23,'Audit Values'!$A:$BU,66,FALSE))","v":290.5},324954,{"$f":"AM23/'Weighting Factors'!$O$5","v":69.099999999999994},{"$f":"CK23/'Weighting Factors'!$O$5","v":0},{"$f":"CO23/'Weighting Factors'!$O$5","v":0},544061,{"$f":"AQ23/'Weighting Factors'!$O$5","v":115.6},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X22,VLOOKUP($CX23,'Audit Values'!$A:$BU,47,FALSE))","v":0},970,854.4,{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA22,VLOOKUP($CX23,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB22,VLOOKUP($CX23,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV23*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW23*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX23*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F23>0,VLOOKUP($CX23,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F23),'Weighting Factors'!F23,VLOOKUP($CX23,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX23,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U23+V23+AA23+AC23+AF23+AI23+AK23++AN23+AO23+AS23+AP23)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY23","v":4020806},{"$f":"SUM((AT23+AP23)*'Weighting Factors'!$O$5)+AY23","v":4564820},{"$f":"IF('Weighting Factors'!F23>0,'Weighting Factors'!F23,'Preliminary SO66'!AV22)","v":4615820},4564820,{"$f":"'Weighting Factors'!E23","v":0},{"$f":"Transportation!G23","v":-130195},{"$f":"IF(ISNA(VLOOKUP($CX23,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX23,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-130195,4434625,{"$f":"SUM((U23+V23+AA23+AC23+AF23+AI23+AK23+AN23+AO23+AP23)*'Weighting Factors'!O$12)+(MAX(AQ23,'Weighting Factors'!B23))","v":4627280},{"$f":"'LOB%'!F21","v":0.33},1527002,1511622,1511622,0.32669999999999999,{"$f":"ROUND(IF(U23<=99.9,(U23*1.014331),0),1)","v":0},{"$f":"AND(U23>99.9,U23<=299.9)","v":false},{"$f":"IF(BS23=TRUE,ROUND((U23-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU23*U23,1)","v":0},{"$f":"AND(U23>299.9,U23<=1621.9)","v":true},{"$f":"IF(BW23=TRUE,ROUND((U23-300)*1.2375,4),0)","v":226.71},0.42194399999999999,{"$f":"ROUND(BY23*U23,1)","v":203.9},{"$f":"ROUND(IF(U23>=1622,(U23*0.03504),0),1)","v":0},348.6,{"$f":"AL23/CB23","v":0.83299999999999996},{"$f":"IF(CC23<0.06,1,IF(CC23>=18.29,52,MATCH(CC23-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD23, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL23*CE23","v":287595},{"$f":"CG23*'Weighting Factors'!$Q$7","v":287595},324954,{"$f":"AM23/'Weighting Factors'!$O$5","v":69.099999999999994},0,0,0,{"$f":"SUM((AT23*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY23)*CM23","v":0},0,{"$f":"AE23/AD23","v":0.31640000000000001},{"$f":"IF(CP23>=50%,AE23*10.5%,0)","v":0},{"$f":"IF(AND(CP23>35%,CP23<50%),AE23*(CP23-35%)*0.7,0)","v":0},{"$f":"AU23+AR23","v":970},{"$f":"'LOB Transfers'!G22","v":122139},{"$f":"'LOB Transfers'!J22","v":1360},{"$f":"'General Fund Transfers'!F22","v":368950},{"$f":"SUM(R23+T23+AV23+AW23+AX23/6)","v":505},"D0205"]
[206,"Butler","Remington-Whitewater ",492.9,null,0,492.9,460.8,null,0,460.8,454,null,0,454,{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C23,VLOOKUP($CX24,'Audit Values'!$A:$BW,73,FALSE))","v":464.5},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F23,VLOOKUP($CX24,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},464.5,{"$f":"IF('Military Provision'!J24=\"YES\", MAX('2022 Legal Max'!O24,'2022 Legal Max'!K24,AVERAGE('2022 Legal Max'!G24,'2022 Legal Max'!K24,'2022 Legal Max'!O24)), MAX(O24, K24))","v":460.8},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL23,VLOOKUP($CX24,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},464.3,198.9,{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM23,VLOOKUP($CX24,'Audit Values'!$A:$BW,62,FALSE))","v":17.600000000000001},{"$f":"(W24/6)*'Weighting Factors'!$O$7","v":1.2},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN23,VLOOKUP($CX24,'Audit Values'!$A:$BW,61,FALSE))","v":11},{"$f":"Y24*'Weighting Factors'!$O$8","v":2},2,{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO23,VLOOKUP($CX24,'Audit Values'!$A:$BW,60,FALSE))","v":125.9},{"$f":"AB24/6*'Weighting Factors'!$O$6","v":10.5},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS23,VLOOKUP($CX24,'Audit Values'!$A:$BU,63,FALSE))","v":473},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP23,VLOOKUP($CX24,'Audit Values'!$A:$BU,64,FALSE))","v":119},{"$f":"IF(A24=207, AE24,(AE24))*'Weighting Factors'!$O$9","v":57.6},0,{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG23,VLOOKUP($CX24,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ23,VLOOKUP($CX24,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ24*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR23,VLOOKUP($CX24,'Audit Values'!$A:$BU,66,FALSE))","v":295.5},310513,{"$f":"AM24/'Weighting Factors'!$O$5","v":66},{"$f":"CK24/'Weighting Factors'!$O$5","v":0},{"$f":"CO24/'Weighting Factors'!$O$5","v":0},507241,{"$f":"AQ24/'Weighting Factors'!$O$5","v":107.8},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X23,VLOOKUP($CX24,'Audit Values'!$A:$BU,47,FALSE))","v":0},907.1,799.3,{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA23,VLOOKUP($CX24,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB23,VLOOKUP($CX24,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV24*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW24*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX24*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F24>0,VLOOKUP($CX24,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F24),'Weighting Factors'!F24,VLOOKUP($CX24,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX24,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F24=\"\",\"\",IF('Weighting Factors'!H24=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U24+V24+AA24+AC24+AF24+AI24+AK24++AN24+AO24+AS24+AP24)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY24","v":3761506},{"$f":"SUM((AT24+AP24)*'Weighting Factors'!$O$5)+AY24","v":4268813},{"$f":"IF('Weighting Factors'!F24>0,'Weighting Factors'!F24,'Preliminary SO66'!AV23)","v":4480583},4268813,{"$f":"'Weighting Factors'!E24","v":0},{"$f":"Transportation!G24","v":0},{"$f":"IF(ISNA(VLOOKUP($CX24,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX24,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4268813,{"$f":"SUM((U24+V24+AA24+AC24+AF24+AI24+AK24+AN24+AO24+AP24)*'Weighting Factors'!O$12)+(MAX(AQ24,'Weighting Factors'!B24))","v":4293214},{"$f":"'LOB%'!F22","v":0.33},1416761,1478602,1416761,0.33,{"$f":"ROUND(IF(U24<=99.9,(U24*1.014331),0),1)","v":0},{"$f":"AND(U24>99.9,U24<=299.9)","v":false},{"$f":"IF(BS24=TRUE,ROUND((U24-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU24*U24,1)","v":0},{"$f":"AND(U24>299.9,U24<=1621.9)","v":true},{"$f":"IF(BW24=TRUE,ROUND((U24-300)*1.2375,4),0)","v":203.32130000000001},0.42836600000000002,{"$f":"ROUND(BY24*U24,1)","v":198.9},{"$f":"ROUND(IF(U24>=1622,(U24*0.03504),0),1)","v":0},253,{"$f":"AL24/CB24","v":1.1679999999999999},{"$f":"IF(CC24<0.06,1,IF(CC24>=18.29,52,MATCH(CC24-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":33},{"$f":"VLOOKUP(CD24, 'Weighting Factors'!$U$5:$X$56,4)","v":930},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL24*CE24","v":274815},{"$f":"CG24*'Weighting Factors'!$Q$7","v":274815},310513,{"$f":"AM24/'Weighting Factors'!$O$5","v":66},0,0,0,{"$f":"SUM((AT24*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY24)*CM24","v":0},0,{"$f":"AE24/AD24","v":0.25159999999999999},{"$f":"IF(CP24>=50%,AE24*10.5%,0)","v":0},{"$f":"IF(AND(CP24>35%,CP24<50%),AE24*(CP24-35%)*0.7,0)","v":0},{"$f":"AU24+AR24","v":907.1},{"$f":"'LOB Transfers'!G23","v":90248},{"$f":"'LOB Transfers'!J23","v":3117},{"$f":"'General Fund Transfers'!F23","v":271066},{"$f":"SUM(R24+T24+AV24+AW24+AX24/6)","v":468},"D0206"]
[207,"Leavenworth","Fort Leavenworth ",1695.5,null,61,1756.5,1649.2,null,66.8,1716,1350.8,null,78.5,1429.3,{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C24,VLOOKUP($CX25,'Audit Values'!$A:$BW,73,FALSE))","v":1434.6},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F24,VLOOKUP($CX25,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":19.100000000000001},1453.7,{"$f":"IF('Military Provision'!J25=\"YES\", MAX('2022 Legal Max'!O25,'2022 Legal Max'!K25,AVERAGE('2022 Legal Max'!G25,'2022 Legal Max'!K25,'2022 Legal Max'!O25)), MAX(O25, K25))","v":1716},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL24,VLOOKUP($CX25,'Audit Values'!$A:$BU,58,FALSE))","v":0},1716,60.1,{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM24,VLOOKUP($CX25,'Audit Values'!$A:$BW,62,FALSE))","v":31.1},{"$f":"(W25/6)*'Weighting Factors'!$O$7","v":2},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN24,VLOOKUP($CX25,'Audit Values'!$A:$BW,61,FALSE))","v":74},{"$f":"Y25*'Weighting Factors'!$O$8","v":13.7},13.7,{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO24,VLOOKUP($CX25,'Audit Values'!$A:$BW,60,FALSE))","v":0},{"$f":"AB25/6*'Weighting Factors'!$O$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS24,VLOOKUP($CX25,'Audit Values'!$A:$BU,63,FALSE))","v":1465},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP24,VLOOKUP($CX25,'Audit Values'!$A:$BU,64,FALSE))","v":3},{"$f":"IF(A25=207, AE25,(AE25))*'Weighting Factors'!$O$9","v":1.5},0,{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG24,VLOOKUP($CX25,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ24,VLOOKUP($CX25,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ25*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR24,VLOOKUP($CX25,'Audit Values'!$A:$BU,66,FALSE))","v":150},96606,{"$f":"AM25/'Weighting Factors'!$O$5","v":20.5},{"$f":"CK25/'Weighting Factors'!$O$5","v":0},{"$f":"CO25/'Weighting Factors'!$O$5","v":0},1100297,{"$f":"AQ25/'Weighting Factors'!$O$5","v":233.8},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X24,VLOOKUP($CX25,'Audit Values'!$A:$BU,47,FALSE))","v":0},2045.6,1811.8,{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA24,VLOOKUP($CX25,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB24,VLOOKUP($CX25,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV25*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW25*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX25*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F25>0,VLOOKUP($CX25,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F25),'Weighting Factors'!F25,VLOOKUP($CX25,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX25,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F25=\"\",\"\",IF('Weighting Factors'!H25=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U25+V25+AA25+AC25+AF25+AI25+AK25++AN25+AO25+AS25+AP25)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY25","v":8531331},{"$f":"SUM((AT25+AP25)*'Weighting Factors'!$O$5)+AY25","v":9631594},{"$f":"IF('Weighting Factors'!F25>0,'Weighting Factors'!F25,'Preliminary SO66'!AV24)","v":10152651},9631594,{"$f":"'Weighting Factors'!E25","v":0},{"$f":"Transportation!G25","v":0},{"$f":"IF(ISNA(VLOOKUP($CX25,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX25,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,9631594,{"$f":"SUM((U25+V25+AA25+AC25+AF25+AI25+AK25+AN25+AO25+AP25)*'Weighting Factors'!O$12)+(MAX(AQ25,'Weighting Factors'!B25))","v":9765931},{"$f":"'LOB%'!F23","v":0.33},3222757,3279450,3222757,0.33,{"$f":"ROUND(IF(U25<=99.9,(U25*1.014331),0),1)","v":0},{"$f":"AND(U25>99.9,U25<=299.9)","v":false},{"$f":"IF(BS25=TRUE,ROUND((U25-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU25*U25,1)","v":0},{"$f":"AND(U25>299.9,U25<=1621.9)","v":false},{"$f":"IF(BW25=TRUE,ROUND((U25-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY25*U25,1)","v":0},{"$f":"ROUND(IF(U25>=1622,(U25*0.03504),0),1)","v":60.1},8.5,{"$f":"AL25/CB25","v":17.646999999999998},{"$f":"IF(CC25<0.06,1,IF(CC25>=18.29,52,MATCH(CC25-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":51},{"$f":"VLOOKUP(CD25, 'Weighting Factors'!$U$5:$X$56,4)","v":570},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL25*CE25","v":85500},{"$f":"CG25*'Weighting Factors'!$Q$7","v":85500},96606,{"$f":"AM25/'Weighting Factors'!$O$5","v":20.5},0,0,0,{"$f":"SUM((AT25*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY25)*CM25","v":0},0,{"$f":"AE25/AD25","v":2E-3},{"$f":"IF(CP25>=50%,AE25*10.5%,0)","v":0},{"$f":"IF(AND(CP25>35%,CP25<50%),AE25*(CP25-35%)*0.7,0)","v":0},{"$f":"AU25+AR25","v":2045.6},{"$f":"'LOB Transfers'!G24","v":2256},{"$f":"'LOB Transfers'!J24","v":21592},{"$f":"'General Fund Transfers'!F24","v":7059},{"$f":"SUM(R25+T25+AV25+AW25+AX25/6)","v":1454.7},"D0207"]
[208,"Trego","Wakeeney ",375.5,null,0,375.5,384.5,null,0,384.5,355.1,null,0,355.1,{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C25,VLOOKUP($CX26,'Audit Values'!$A:$BW,73,FALSE))","v":366.8},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F25,VLOOKUP($CX26,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},366.8,{"$f":"IF('Military Provision'!J26=\"YES\", MAX('2022 Legal Max'!O26,'2022 Legal Max'!K26,AVERAGE('2022 Legal Max'!G26,'2022 Legal Max'!K26,'2022 Legal Max'!O26)), MAX(O26, K26))","v":384.5},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL25,VLOOKUP($CX26,'Audit Values'!$A:$BU,58,FALSE))","v":3},387.5,176.1,{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM25,VLOOKUP($CX26,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W26/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN25,VLOOKUP($CX26,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y26*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO25,VLOOKUP($CX26,'Audit Values'!$A:$BW,60,FALSE))","v":189.5},{"$f":"AB26/6*'Weighting Factors'!$O$6","v":15.8},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS25,VLOOKUP($CX26,'Audit Values'!$A:$BU,63,FALSE))","v":374},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP25,VLOOKUP($CX26,'Audit Values'!$A:$BU,64,FALSE))","v":80},{"$f":"IF(A26=207, AE26,(AE26))*'Weighting Factors'!$O$9","v":38.700000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG25,VLOOKUP($CX26,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ25,VLOOKUP($CX26,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ26*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR25,VLOOKUP($CX26,'Audit Values'!$A:$BU,66,FALSE))","v":78},126029,{"$f":"AM26/'Weighting Factors'!$O$5","v":26.8},{"$f":"CK26/'Weighting Factors'!$O$5","v":0},{"$f":"CO26/'Weighting Factors'!$O$5","v":0},394809,{"$f":"AQ26/'Weighting Factors'!$O$5","v":83.9},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X25,VLOOKUP($CX26,'Audit Values'!$A:$BU,47,FALSE))","v":0},728.8,644.9,{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA25,VLOOKUP($CX26,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB25,VLOOKUP($CX26,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV26*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW26*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX26*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F26>0,VLOOKUP($CX26,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F26),'Weighting Factors'!F26,VLOOKUP($CX26,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX26,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F26=\"\",\"\",IF('Weighting Factors'!H26=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U26+V26+AA26+AC26+AF26+AI26+AK26++AN26+AO26+AS26+AP26)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY26","v":3034899},{"$f":"SUM((AT26+AP26)*'Weighting Factors'!$O$5)+AY26","v":3429733},{"$f":"IF('Weighting Factors'!F26>0,'Weighting Factors'!F26,'Preliminary SO66'!AV25)","v":3512088},3429733,{"$f":"'Weighting Factors'!E26","v":0},{"$f":"Transportation!G26","v":0},{"$f":"IF(ISNA(VLOOKUP($CX26,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX26,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3429733,{"$f":"SUM((U26+V26+AA26+AC26+AF26+AI26+AK26+AN26+AO26+AP26)*'Weighting Factors'!O$12)+(MAX(AQ26,'Weighting Factors'!B26))","v":3544897},{"$f":"'LOB%'!F24","v":0.33},1169816,1173388,1169816,0.33,{"$f":"ROUND(IF(U26<=99.9,(U26*1.014331),0),1)","v":0},{"$f":"AND(U26>99.9,U26<=299.9)","v":false},{"$f":"IF(BS26=TRUE,ROUND((U26-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU26*U26,1)","v":0},{"$f":"AND(U26>299.9,U26<=1621.9)","v":true},{"$f":"IF(BW26=TRUE,ROUND((U26-300)*1.2375,4),0)","v":108.2813},0.45445799999999997,{"$f":"ROUND(BY26*U26,1)","v":176.1},{"$f":"ROUND(IF(U26>=1622,(U26*0.03504),0),1)","v":0},706.7,{"$f":"AL26/CB26","v":0.11},{"$f":"IF(CC26<0.06,1,IF(CC26>=18.29,52,MATCH(CC26-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":7},{"$f":"VLOOKUP(CD26, 'Weighting Factors'!$U$5:$X$56,4)","v":1430},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL26*CE26","v":111540},{"$f":"CG26*'Weighting Factors'!$Q$7","v":111540},126029,{"$f":"AM26/'Weighting Factors'!$O$5","v":26.8},0,0,0,{"$f":"SUM((AT26*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY26)*CM26","v":0},0,{"$f":"AE26/AD26","v":0.21390000000000001},{"$f":"IF(CP26>=50%,AE26*10.5%,0)","v":0},{"$f":"IF(AND(CP26>35%,CP26<50%),AE26*(CP26-35%)*0.7,0)","v":0},{"$f":"AU26+AR26","v":728.8},{"$f":"'LOB Transfers'!G25","v":62351},{"$f":"'LOB Transfers'!J25","v":0},{"$f":"'General Fund Transfers'!F25","v":182122},{"$f":"SUM(R26+T26+AV26+AW26+AX26/6)","v":369.8},"D0208"]
[209,"Stevens","Moscow Public Schools ",159.19999999999999,null,0,159.19999999999999,148.9,null,0,148.9,128,null,0,128,{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C26,VLOOKUP($CX27,'Audit Values'!$A:$BW,73,FALSE))","v":126},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F26,VLOOKUP($CX27,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},126,{"$f":"IF('Military Provision'!J27=\"YES\", MAX('2022 Legal Max'!O27,'2022 Legal Max'!K27,AVERAGE('2022 Legal Max'!G27,'2022 Legal Max'!K27,'2022 Legal Max'!O27)), MAX(O27, K27))","v":148.9},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL26,VLOOKUP($CX27,'Audit Values'!$A:$BU,58,FALSE))","v":2},150.9,132.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM26,VLOOKUP($CX27,'Audit Values'!$A:$BW,62,FALSE))","v":143.30000000000001},{"$f":"(W27/6)*'Weighting Factors'!$O$7","v":9.4},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN26,VLOOKUP($CX27,'Audit Values'!$A:$BW,61,FALSE))","v":35},{"$f":"Y27*'Weighting Factors'!$O$8","v":6.5},9.4,{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO26,VLOOKUP($CX27,'Audit Values'!$A:$BW,60,FALSE))","v":0},{"$f":"AB27/6*'Weighting Factors'!$O$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS26,VLOOKUP($CX27,'Audit Values'!$A:$BU,63,FALSE))","v":132},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP26,VLOOKUP($CX27,'Audit Values'!$A:$BU,64,FALSE))","v":46},{"$f":"IF(A27=207, AE27,(AE27))*'Weighting Factors'!$O$9","v":22.3},0,{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG26,VLOOKUP($CX27,'Audit Values'!$A:$BW,70,FALSE))","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ26,VLOOKUP($CX27,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ27*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR26,VLOOKUP($CX27,'Audit Values'!$A:$BU,66,FALSE))","v":26},42010,{"$f":"AM27/'Weighting Factors'!$O$5","v":8.9},{"$f":"CK27/'Weighting Factors'!$O$5","v":0},{"$f":"CO27/'Weighting Factors'!$O$5","v":0},99499,{"$f":"AQ27/'Weighting Factors'!$O$5","v":21.1},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X26,VLOOKUP($CX27,'Audit Values'!$A:$BU,47,FALSE))","v":0},345.5,324.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA26,VLOOKUP($CX27,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB26,VLOOKUP($CX27,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV27*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW27*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX27*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F27>0,VLOOKUP($CX27,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F27),'Weighting Factors'!F27,VLOOKUP($CX27,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX27,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F27=\"\",\"\",IF('Weighting Factors'!H27=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U27+V27+AA27+AC27+AF27+AI27+AK27++AN27+AO27+AS27+AP27)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY27","v":1526626},{"$f":"SUM((AT27+AP27)*'Weighting Factors'!$O$5)+AY27","v":1625923},{"$f":"IF('Weighting Factors'!F27>0,'Weighting Factors'!F27,'Preliminary SO66'!AV26)","v":1769456},1625923,{"$f":"'Weighting Factors'!E27","v":0},{"$f":"Transportation!G27","v":0},{"$f":"IF(ISNA(VLOOKUP($CX27,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX27,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1625923,{"$f":"SUM((U27+V27+AA27+AC27+AF27+AI27+AK27+AN27+AO27+AP27)*'Weighting Factors'!O$12)+(MAX(AQ27,'Weighting Factors'!B27))","v":1664787},{"$f":"'LOB%'!F25","v":0.33},549380,589447,549380,0.33,{"$f":"ROUND(IF(U27<=99.9,(U27*1.014331),0),1)","v":0},{"$f":"AND(U27>99.9,U27<=299.9)","v":true},{"$f":"IF(BS27=TRUE,ROUND((U27-100)*9.655,3),0)","v":491.44},0.879409,{"$f":"ROUND(BU27*U27,1)","v":132.69999999999999},{"$f":"AND(U27>299.9,U27<=1621.9)","v":false},{"$f":"IF(BW27=TRUE,ROUND((U27-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY27*U27,1)","v":0},{"$f":"ROUND(IF(U27>=1622,(U27*0.03504),0),1)","v":0},223,{"$f":"AL27/CB27","v":0.11700000000000001},{"$f":"IF(CC27<0.06,1,IF(CC27>=18.29,52,MATCH(CC27-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":7},{"$f":"VLOOKUP(CD27, 'Weighting Factors'!$U$5:$X$56,4)","v":1430},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL27*CE27","v":37180},{"$f":"CG27*'Weighting Factors'!$Q$7","v":37180},42010,{"$f":"AM27/'Weighting Factors'!$O$5","v":8.9},0,0,0,{"$f":"SUM((AT27*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY27)*CM27","v":0},0,{"$f":"AE27/AD27","v":0.34849999999999998},{"$f":"IF(CP27>=50%,AE27*10.5%,0)","v":0},{"$f":"IF(AND(CP27>35%,CP27<50%),AE27*(CP27-35%)*0.7,0)","v":0},{"$f":"AU27+AR27","v":345.5},{"$f":"'LOB Transfers'!G26","v":35655},{"$f":"'LOB Transfers'!J26","v":15053},{"$f":"'General Fund Transfers'!F26","v":105885},{"$f":"SUM(R27+T27+AV27+AW27+AX27/6)","v":128},"D0209"]
[210,"Stevens","Hugoton Public Schools ",999.8,null,0,999.8,984.7,null,0,984.7,974.6,null,0,974.6,{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C27,VLOOKUP($CX28,'Audit Values'!$A:$BW,73,FALSE))","v":983},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F27,VLOOKUP($CX28,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},983,{"$f":"IF('Military Provision'!J28=\"YES\", MAX('2022 Legal Max'!O28,'2022 Legal Max'!K28,AVERAGE('2022 Legal Max'!G28,'2022 Legal Max'!K28,'2022 Legal Max'!O28)), MAX(O28, K28))","v":984.7},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL27,VLOOKUP($CX28,'Audit Values'!$A:$BU,58,FALSE))","v":12.5},997.2,246.6,{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM27,VLOOKUP($CX28,'Audit Values'!$A:$BW,62,FALSE))","v":964},{"$f":"(W28/6)*'Weighting Factors'!$O$7","v":63.5},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN27,VLOOKUP($CX28,'Audit Values'!$A:$BW,61,FALSE))","v":233},{"$f":"Y28*'Weighting Factors'!$O$8","v":43.1},63.5,{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO27,VLOOKUP($CX28,'Audit Values'!$A:$BW,60,FALSE))","v":304.60000000000002},{"$f":"AB28/6*'Weighting Factors'!$O$6","v":25.4},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS27,VLOOKUP($CX28,'Audit Values'!$A:$BU,63,FALSE))","v":1013},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP27,VLOOKUP($CX28,'Audit Values'!$A:$BU,64,FALSE))","v":437},{"$f":"IF(A28=207, AE28,(AE28))*'Weighting Factors'!$O$9","v":211.5},24.9,{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG27,VLOOKUP($CX28,'Audit Values'!$A:$BW,70,FALSE))","v":27.8},27.8,{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ27,VLOOKUP($CX28,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ28*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR27,VLOOKUP($CX28,'Audit Values'!$A:$BU,66,FALSE))","v":146},202907,{"$f":"AM28/'Weighting Factors'!$O$5","v":43.1},{"$f":"CK28/'Weighting Factors'!$O$5","v":0},{"$f":"CO28/'Weighting Factors'!$O$5","v":0},590696,{"$f":"AQ28/'Weighting Factors'!$O$5","v":125.5},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X27,VLOOKUP($CX28,'Audit Values'!$A:$BU,47,FALSE))","v":0},1740.6,1615.1,{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA27,VLOOKUP($CX28,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB27,VLOOKUP($CX28,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.7},35,{"$f":"SUM(AV28*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW28*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX28*'Weighting Factors'!$R$12)","v":51005},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F28>0,VLOOKUP($CX28,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F28),'Weighting Factors'!F28,VLOOKUP($CX28,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX28,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F28=\"\",\"\",IF('Weighting Factors'!H28=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U28+V28+AA28+AC28+AF28+AI28+AK28++AN28+AO28+AS28+AP28)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY28","v":7651666},{"$f":"SUM((AT28+AP28)*'Weighting Factors'!$O$5)+AY28","v":8242269},{"$f":"IF('Weighting Factors'!F28>0,'Weighting Factors'!F28,'Preliminary SO66'!AV27)","v":8465739},8242269,{"$f":"'Weighting Factors'!E28","v":0},{"$f":"Transportation!G28","v":0},{"$f":"IF(ISNA(VLOOKUP($CX28,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX28,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,8242269,{"$f":"SUM((U28+V28+AA28+AC28+AF28+AI28+AK28+AN28+AO28+AP28)*'Weighting Factors'!O$12)+(MAX(AQ28,'Weighting Factors'!B28))","v":8223440},{"$f":"'LOB%'!F26","v":0.31},2549266,2608553,2549266,0.31,{"$f":"ROUND(IF(U28<=99.9,(U28*1.014331),0),1)","v":0},{"$f":"AND(U28>99.9,U28<=299.9)","v":false},{"$f":"IF(BS28=TRUE,ROUND((U28-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU28*U28,1)","v":0},{"$f":"AND(U28>299.9,U28<=1621.9)","v":true},{"$f":"IF(BW28=TRUE,ROUND((U28-300)*1.2375,4),0)","v":862.78499999999997},0.24731400000000001,{"$f":"ROUND(BY28*U28,1)","v":246.6},{"$f":"ROUND(IF(U28>=1622,(U28*0.03504),0),1)","v":0},575,{"$f":"AL28/CB28","v":0.254},{"$f":"IF(CC28<0.06,1,IF(CC28>=18.29,52,MATCH(CC28-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":18},{"$f":"VLOOKUP(CD28, 'Weighting Factors'!$U$5:$X$56,4)","v":1230},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL28*CE28","v":179580},{"$f":"CG28*'Weighting Factors'!$Q$7","v":179580},202907,{"$f":"AM28/'Weighting Factors'!$O$5","v":43.1},0,0,0,{"$f":"SUM((AT28*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY28)*CM28","v":0},0,{"$f":"AE28/AD28","v":0.43140000000000001},{"$f":"IF(CP28>=50%,AE28*10.5%,0)","v":0},{"$f":"IF(AND(CP28>35%,CP28<50%),AE28*(CP28-35%)*0.7,0)","v":24.9},{"$f":"AU28+AR28","v":1740.6},{"$f":"'LOB Transfers'!G27","v":312030},{"$f":"'LOB Transfers'!J27","v":93558},{"$f":"'General Fund Transfers'!F27","v":1126146},{"$f":"SUM(R28+T28+AV28+AW28+AX28/6)","v":1007},"D0210"]
[211,"Norton","Norton Community Schools ",672,null,0,672,653.70000000000005,null,0,653.70000000000005,618.5,null,0,618.5,{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C28,VLOOKUP($CX29,'Audit Values'!$A:$BW,73,FALSE))","v":645.9},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F28,VLOOKUP($CX29,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},645.9,{"$f":"IF('Military Provision'!J29=\"YES\", MAX('2022 Legal Max'!O29,'2022 Legal Max'!K29,AVERAGE('2022 Legal Max'!G29,'2022 Legal Max'!K29,'2022 Legal Max'!O29)), MAX(O29, K29))","v":653.70000000000005},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL28,VLOOKUP($CX29,'Audit Values'!$A:$BU,58,FALSE))","v":0},653.70000000000005,238,{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM28,VLOOKUP($CX29,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W29/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN28,VLOOKUP($CX29,'Audit Values'!$A:$BW,61,FALSE))","v":6},{"$f":"Y29*'Weighting Factors'!$O$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO28,VLOOKUP($CX29,'Audit Values'!$A:$BW,60,FALSE))","v":249.6},{"$f":"AB29/6*'Weighting Factors'!$O$6","v":20.8},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS28,VLOOKUP($CX29,'Audit Values'!$A:$BU,63,FALSE))","v":653},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP28,VLOOKUP($CX29,'Audit Values'!$A:$BU,64,FALSE))","v":173},{"$f":"IF(A29=207, AE29,(AE29))*'Weighting Factors'!$O$9","v":83.7},0,{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG28,VLOOKUP($CX29,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ28,VLOOKUP($CX29,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ29*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR28,VLOOKUP($CX29,'Audit Values'!$A:$BU,66,FALSE))","v":106},161689,{"$f":"AM29/'Weighting Factors'!$O$5","v":34.4},{"$f":"CK29/'Weighting Factors'!$O$5","v":0},{"$f":"CO29/'Weighting Factors'!$O$5","v":0},821482,{"$f":"AQ29/'Weighting Factors'!$O$5","v":174.6},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X28,VLOOKUP($CX29,'Audit Values'!$A:$BU,47,FALSE))","v":1},1207.3,1032.7,{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA28,VLOOKUP($CX29,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB28,VLOOKUP($CX29,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV29*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW29*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX29*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F29>0,VLOOKUP($CX29,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F29),'Weighting Factors'!F29,VLOOKUP($CX29,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX29,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F29=\"\",\"\",IF('Weighting Factors'!H29=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U29+V29+AA29+AC29+AF29+AI29+AK29++AN29+AO29+AS29+AP29)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY29","v":4859886},{"$f":"SUM((AT29+AP29)*'Weighting Factors'!$O$5)+AY29","v":5681554},{"$f":"IF('Weighting Factors'!F29>0,'Weighting Factors'!F29,'Preliminary SO66'!AV28)","v":5752144},5681554,{"$f":"'Weighting Factors'!E29","v":0},{"$f":"Transportation!G29","v":0},{"$f":"IF(ISNA(VLOOKUP($CX29,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX29,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5681554,{"$f":"SUM((U29+V29+AA29+AC29+AF29+AI29+AK29+AN29+AO29+AP29)*'Weighting Factors'!O$12)+(MAX(AQ29,'Weighting Factors'!B29))","v":5721714},{"$f":"'LOB%'!F27","v":0.31},1773731,1781645,1773731,0.31,{"$f":"ROUND(IF(U29<=99.9,(U29*1.014331),0),1)","v":0},{"$f":"AND(U29>99.9,U29<=299.9)","v":false},{"$f":"IF(BS29=TRUE,ROUND((U29-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU29*U29,1)","v":0},{"$f":"AND(U29>299.9,U29<=1621.9)","v":true},{"$f":"IF(BW29=TRUE,ROUND((U29-300)*1.2375,4),0)","v":437.7038},0.36401699999999998,{"$f":"ROUND(BY29*U29,1)","v":238},{"$f":"ROUND(IF(U29>=1622,(U29*0.03504),0),1)","v":0},678,{"$f":"AL29/CB29","v":0.156},{"$f":"IF(CC29<0.06,1,IF(CC29>=18.29,52,MATCH(CC29-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":11},{"$f":"VLOOKUP(CD29, 'Weighting Factors'!$U$5:$X$56,4)","v":1350},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL29*CE29","v":143100},{"$f":"CG29*'Weighting Factors'!$Q$7","v":143100},161689,{"$f":"AM29/'Weighting Factors'!$O$5","v":34.4},0,0,0,{"$f":"SUM((AT29*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY29)*CM29","v":0},0,{"$f":"AE29/AD29","v":0.26490000000000002},{"$f":"IF(CP29>=50%,AE29*10.5%,0)","v":0},{"$f":"IF(AND(CP29>35%,CP29<50%),AE29*(CP29-35%)*0.7,0)","v":0},{"$f":"AU29+AR29","v":1207.3},{"$f":"'LOB Transfers'!G28","v":123097},{"$f":"'LOB Transfers'!J28","v":1596},{"$f":"'General Fund Transfers'!F28","v":393892},{"$f":"SUM(R29+T29+AV29+AW29+AX29/6)","v":645.9},"D0211"]
[212,"Norton","Northern Valley ",144,null,0,144,135.4,null,0,135.4,122.7,null,0,122.7,{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C29,VLOOKUP($CX30,'Audit Values'!$A:$BW,73,FALSE))","v":139.6},{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F29,VLOOKUP($CX30,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},139.6,{"$f":"IF('Military Provision'!J30=\"YES\", MAX('2022 Legal Max'!O30,'2022 Legal Max'!K30,AVERAGE('2022 Legal Max'!G30,'2022 Legal Max'!K30,'2022 Legal Max'!O30)), MAX(O30, K30))","v":135.4},{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL29,VLOOKUP($CX30,'Audit Values'!$A:$BU,58,FALSE))","v":4},139.4,126.8,{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM29,VLOOKUP($CX30,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W30/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN29,VLOOKUP($CX30,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y30*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO29,VLOOKUP($CX30,'Audit Values'!$A:$BW,60,FALSE))","v":65.400000000000006},{"$f":"AB30/6*'Weighting Factors'!$O$6","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS29,VLOOKUP($CX30,'Audit Values'!$A:$BU,63,FALSE))","v":149},{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP29,VLOOKUP($CX30,'Audit Values'!$A:$BU,64,FALSE))","v":55},{"$f":"IF(A30=207, AE30,(AE30))*'Weighting Factors'!$O$9","v":26.6},0.7,{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG29,VLOOKUP($CX30,'Audit Values'!$A:$BW,70,FALSE))","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ29,VLOOKUP($CX30,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ30*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR29,VLOOKUP($CX30,'Audit Values'!$A:$BU,66,FALSE))","v":43.5},65862,{"$f":"AM30/'Weighting Factors'!$O$5","v":14},{"$f":"CK30/'Weighting Factors'!$O$5","v":0},{"$f":"CO30/'Weighting Factors'!$O$5","v":0},162971,{"$f":"AQ30/'Weighting Factors'!$O$5","v":34.6},{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X29,VLOOKUP($CX30,'Audit Values'!$A:$BU,47,FALSE))","v":0},350.1,315.5,{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA29,VLOOKUP($CX30,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB29,VLOOKUP($CX30,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV30*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW30*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX30*'Weighting Factors'!$R$12)","v":0},21,{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX30,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F30=\"\",\"\",IF('Weighting Factors'!H30=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U30+V30+AA30+AC30+AF30+AI30+AK30++AN30+AO30+AS30+AP30)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY30","v":1484743},{"$f":"SUM((AT30+AP30)*'Weighting Factors'!$O$5)+AY30","v":1647571},{"$f":"IF('Weighting Factors'!F30>0,'Weighting Factors'!F30,'Preliminary SO66'!AV29)","v":1647571},1647571,{"$f":"'Weighting Factors'!E30","v":0},{"$f":"Transportation!G30","v":0},{"$f":"IF(ISNA(VLOOKUP($CX30,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX30,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1647571,{"$f":"SUM((U30+V30+AA30+AC30+AF30+AI30+AK30+AN30+AO30+AP30)*'Weighting Factors'!O$12)+(MAX(AQ30,'Weighting Factors'!B30))","v":1731843},{"$f":"'LOB%'!F28","v":0.31},536871,531036,531036,0.30659999999999998,{"$f":"ROUND(IF(U30<=99.9,(U30*1.014331),0),1)","v":0},{"$f":"AND(U30>99.9,U30<=299.9)","v":true},{"$f":"IF(BS30=TRUE,ROUND((U30-100)*9.655,3),0)","v":380.40699999999998},0.90989299999999995,{"$f":"ROUND(BU30*U30,1)","v":126.8},{"$f":"AND(U30>299.9,U30<=1621.9)","v":false},{"$f":"IF(BW30=TRUE,ROUND((U30-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY30*U30,1)","v":0},{"$f":"ROUND(IF(U30>=1622,(U30*0.03504),0),1)","v":0},263,{"$f":"AL30/CB30","v":0.16500000000000001},{"$f":"IF(CC30<0.06,1,IF(CC30>=18.29,52,MATCH(CC30-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":12},{"$f":"VLOOKUP(CD30, 'Weighting Factors'!$U$5:$X$56,4)","v":1340},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL30*CE30","v":58290},{"$f":"CG30*'Weighting Factors'!$Q$7","v":58290},65862,{"$f":"AM30/'Weighting Factors'!$O$5","v":14},0,0,0,{"$f":"SUM((AT30*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY30)*CM30","v":0},0,{"$f":"AE30/AD30","v":0.36909999999999998},{"$f":"IF(CP30>=50%,AE30*10.5%,0)","v":0},{"$f":"IF(AND(CP30>35%,CP30<50%),AE30*(CP30-35%)*0.7,0)","v":0.7},{"$f":"AU30+AR30","v":350.1},{"$f":"'LOB Transfers'!G29","v":40837},{"$f":"'LOB Transfers'!J29","v":319},{"$f":"'General Fund Transfers'!F29","v":139298},{"$f":"SUM(R30+T30+AV30+AW30+AX30/6)","v":143.6},"D0212"]
[214,"Grant","Ulysses ",1545,null,0,1545,1530,null,0,1530,1508.9,null,0,1508.9,{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C30,VLOOKUP($CX31,'Audit Values'!$A:$BW,73,FALSE))","v":1434.5},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F30,VLOOKUP($CX31,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1434.5,{"$f":"IF('Military Provision'!J31=\"YES\", MAX('2022 Legal Max'!O31,'2022 Legal Max'!K31,AVERAGE('2022 Legal Max'!G31,'2022 Legal Max'!K31,'2022 Legal Max'!O31)), MAX(O31, K31))","v":1530},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL30,VLOOKUP($CX31,'Audit Values'!$A:$BU,58,FALSE))","v":14.5},1544.5,94.8,{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM30,VLOOKUP($CX31,'Audit Values'!$A:$BW,62,FALSE))","v":1421.1},{"$f":"(W31/6)*'Weighting Factors'!$O$7","v":93.6},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN30,VLOOKUP($CX31,'Audit Values'!$A:$BW,61,FALSE))","v":405},{"$f":"Y31*'Weighting Factors'!$O$8","v":74.900000000000006},93.6,{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO30,VLOOKUP($CX31,'Audit Values'!$A:$BW,60,FALSE))","v":472.1},{"$f":"AB31/6*'Weighting Factors'!$O$6","v":39.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS30,VLOOKUP($CX31,'Audit Values'!$A:$BU,63,FALSE))","v":1475},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP30,VLOOKUP($CX31,'Audit Values'!$A:$BU,64,FALSE))","v":618},{"$f":"IF(A31=207, AE31,(AE31))*'Weighting Factors'!$O$9","v":299.10000000000002},29.8,{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG30,VLOOKUP($CX31,'Audit Values'!$A:$BW,70,FALSE))","v":30.9},30.9,{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ30,VLOOKUP($CX31,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ31*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR30,VLOOKUP($CX31,'Audit Values'!$A:$BU,66,FALSE))","v":193},250781,{"$f":"AM31/'Weighting Factors'!$O$5","v":53.3},{"$f":"CK31/'Weighting Factors'!$O$5","v":0},{"$f":"CO31/'Weighting Factors'!$O$5","v":0},911431,{"$f":"AQ31/'Weighting Factors'!$O$5","v":193.7},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X30,VLOOKUP($CX31,'Audit Values'!$A:$BU,47,FALSE))","v":0},2349.1999999999998,2155.5,{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA30,VLOOKUP($CX31,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB30,VLOOKUP($CX31,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":4.5},35,{"$f":"SUM(AV31*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW31*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX31*'Weighting Factors'!$R$12)","v":97465},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F31>0,VLOOKUP($CX31,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F31),'Weighting Factors'!F31,VLOOKUP($CX31,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX31,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F31=\"\",\"\",IF('Weighting Factors'!H31=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U31+V31+AA31+AC31+AF31+AI31+AK31++AN31+AO31+AS31+AP31)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY31","v":10241248},{"$f":"SUM((AT31+AP31)*'Weighting Factors'!$O$5)+AY31","v":11152800},{"$f":"IF('Weighting Factors'!F31>0,'Weighting Factors'!F31,'Preliminary SO66'!AV30)","v":11799923},11152800,{"$f":"'Weighting Factors'!E31","v":0},{"$f":"Transportation!G31","v":0},{"$f":"IF(ISNA(VLOOKUP($CX31,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX31,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-49630},-49630,11103170,{"$f":"SUM((U31+V31+AA31+AC31+AF31+AI31+AK31+AN31+AO31+AP31)*'Weighting Factors'!O$12)+(MAX(AQ31,'Weighting Factors'!B31))","v":11138013},{"$f":"'LOB%'!F29","v":0.31},3452784,3639956,3452784,0.31,{"$f":"ROUND(IF(U31<=99.9,(U31*1.014331),0),1)","v":0},{"$f":"AND(U31>99.9,U31<=299.9)","v":false},{"$f":"IF(BS31=TRUE,ROUND((U31-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU31*U31,1)","v":0},{"$f":"AND(U31>299.9,U31<=1621.9)","v":true},{"$f":"IF(BW31=TRUE,ROUND((U31-300)*1.2375,4),0)","v":1540.0688},6.1369E-2,{"$f":"ROUND(BY31*U31,1)","v":94.8},{"$f":"ROUND(IF(U31>=1622,(U31*0.03504),0),1)","v":0},517,{"$f":"AL31/CB31","v":0.373},{"$f":"IF(CC31<0.06,1,IF(CC31>=18.29,52,MATCH(CC31-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":22},{"$f":"VLOOKUP(CD31, 'Weighting Factors'!$U$5:$X$56,4)","v":1150},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL31*CE31","v":221950},{"$f":"CG31*'Weighting Factors'!$Q$7","v":221950},250781,{"$f":"AM31/'Weighting Factors'!$O$5","v":53.3},0,0,0,{"$f":"SUM((AT31*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY31)*CM31","v":0},0,{"$f":"AE31/AD31","v":0.41899999999999998},{"$f":"IF(CP31>=50%,AE31*10.5%,0)","v":0},{"$f":"IF(AND(CP31>35%,CP31<50%),AE31*(CP31-35%)*0.7,0)","v":29.8},{"$f":"AU31+AR31","v":2349.1999999999998},{"$f":"'LOB Transfers'!G30","v":442302},{"$f":"'LOB Transfers'!J30","v":138457},{"$f":"'General Fund Transfers'!F30","v":1552980},{"$f":"SUM(R31+T31+AV31+AW31+AX31/6)","v":1472.3},"D0214"]
[215,"Kearny","Lakin ",641,null,0,641,668,null,0,668,615,null,0,615,{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C31,VLOOKUP($CX32,'Audit Values'!$A:$BW,73,FALSE))","v":602},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F31,VLOOKUP($CX32,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},602,{"$f":"IF('Military Provision'!J32=\"YES\", MAX('2022 Legal Max'!O32,'2022 Legal Max'!K32,AVERAGE('2022 Legal Max'!G32,'2022 Legal Max'!K32,'2022 Legal Max'!O32)), MAX(O32, K32))","v":668},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL31,VLOOKUP($CX32,'Audit Values'!$A:$BU,58,FALSE))","v":7},675,240.8,{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM31,VLOOKUP($CX32,'Audit Values'!$A:$BW,62,FALSE))","v":228.3},{"$f":"(W32/6)*'Weighting Factors'!$O$7","v":15},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN31,VLOOKUP($CX32,'Audit Values'!$A:$BW,61,FALSE))","v":89},{"$f":"Y32*'Weighting Factors'!$O$8","v":16.5},16.5,{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO31,VLOOKUP($CX32,'Audit Values'!$A:$BW,60,FALSE))","v":160.6},{"$f":"AB32/6*'Weighting Factors'!$O$6","v":13.4},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS31,VLOOKUP($CX32,'Audit Values'!$A:$BU,63,FALSE))","v":619},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP31,VLOOKUP($CX32,'Audit Values'!$A:$BU,64,FALSE))","v":241},{"$f":"IF(A32=207, AE32,(AE32))*'Weighting Factors'!$O$9","v":116.6},6.6,{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG31,VLOOKUP($CX32,'Audit Values'!$A:$BW,70,FALSE))","v":8.1},8.1,{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ31,VLOOKUP($CX32,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ32*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR31,VLOOKUP($CX32,'Audit Values'!$A:$BU,66,FALSE))","v":68},111408,{"$f":"AM32/'Weighting Factors'!$O$5","v":23.7},{"$f":"CK32/'Weighting Factors'!$O$5","v":0},{"$f":"CO32/'Weighting Factors'!$O$5","v":0},397195,{"$f":"AQ32/'Weighting Factors'!$O$5","v":84.4},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X31,VLOOKUP($CX32,'Audit Values'!$A:$BU,47,FALSE))","v":0},1178.5,1094.0999999999999,{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA31,VLOOKUP($CX32,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB31,VLOOKUP($CX32,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV32*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW32*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX32*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F32>0,VLOOKUP($CX32,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F32),'Weighting Factors'!F32,VLOOKUP($CX32,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX32,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F32=\"\",\"\",IF('Weighting Factors'!H32=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U32+V32+AA32+AC32+AF32+AI32+AK32++AN32+AO32+AS32+AP32)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY32","v":5148835},{"$f":"SUM((AT32+AP32)*'Weighting Factors'!$O$5)+AY32","v":5546021},{"$f":"IF('Weighting Factors'!F32>0,'Weighting Factors'!F32,'Preliminary SO66'!AV31)","v":5744614},5546021,{"$f":"'Weighting Factors'!E32","v":0},{"$f":"Transportation!G32","v":0},{"$f":"IF(ISNA(VLOOKUP($CX32,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX32,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5546021,{"$f":"SUM((U32+V32+AA32+AC32+AF32+AI32+AK32+AN32+AO32+AP32)*'Weighting Factors'!O$12)+(MAX(AQ32,'Weighting Factors'!B32))","v":5546030},{"$f":"'LOB%'!F30","v":0.31},1719269,1780851,1719269,0.31,{"$f":"ROUND(IF(U32<=99.9,(U32*1.014331),0),1)","v":0},{"$f":"AND(U32>99.9,U32<=299.9)","v":false},{"$f":"IF(BS32=TRUE,ROUND((U32-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU32*U32,1)","v":0},{"$f":"AND(U32>299.9,U32<=1621.9)","v":true},{"$f":"IF(BW32=TRUE,ROUND((U32-300)*1.2375,4),0)","v":464.0625},0.35678100000000001,{"$f":"ROUND(BY32*U32,1)","v":240.8},{"$f":"ROUND(IF(U32>=1622,(U32*0.03504),0),1)","v":0},646,{"$f":"AL32/CB32","v":0.105},{"$f":"IF(CC32<0.06,1,IF(CC32>=18.29,52,MATCH(CC32-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":6},{"$f":"VLOOKUP(CD32, 'Weighting Factors'!$U$5:$X$56,4)","v":1450},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL32*CE32","v":98600},{"$f":"CG32*'Weighting Factors'!$Q$7","v":98600},111408,{"$f":"AM32/'Weighting Factors'!$O$5","v":23.7},0,0,0,{"$f":"SUM((AT32*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY32)*CM32","v":0},0,{"$f":"AE32/AD32","v":0.38929999999999998},{"$f":"IF(CP32>=50%,AE32*10.5%,0)","v":0},{"$f":"IF(AND(CP32>35%,CP32<50%),AE32*(CP32-35%)*0.7,0)","v":6.6},{"$f":"AU32+AR32","v":1178.5},{"$f":"'LOB Transfers'!G31","v":171067},{"$f":"'LOB Transfers'!J31","v":24242},{"$f":"'General Fund Transfers'!F31","v":586838},{"$f":"SUM(R32+T32+AV32+AW32+AX32/6)","v":609},"D0215"]
[216,"Kearny","Deerfield ",182,null,0,182,178,null,0,178,179.5,null,0,179.5,{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C32,VLOOKUP($CX33,'Audit Values'!$A:$BW,73,FALSE))","v":210.5},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F32,VLOOKUP($CX33,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},210.5,{"$f":"IF('Military Provision'!J33=\"YES\", MAX('2022 Legal Max'!O33,'2022 Legal Max'!K33,AVERAGE('2022 Legal Max'!G33,'2022 Legal Max'!K33,'2022 Legal Max'!O33)), MAX(O33, K33))","v":179.5},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL32,VLOOKUP($CX33,'Audit Values'!$A:$BU,58,FALSE))","v":9.5},189,147.1,{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM32,VLOOKUP($CX33,'Audit Values'!$A:$BW,62,FALSE))","v":505.4},{"$f":"(W33/6)*'Weighting Factors'!$O$7","v":33.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN32,VLOOKUP($CX33,'Audit Values'!$A:$BW,61,FALSE))","v":96},{"$f":"Y33*'Weighting Factors'!$O$8","v":17.8},33.299999999999997,{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO32,VLOOKUP($CX33,'Audit Values'!$A:$BW,60,FALSE))","v":47.8},{"$f":"AB33/6*'Weighting Factors'!$O$6","v":4},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS32,VLOOKUP($CX33,'Audit Values'!$A:$BU,63,FALSE))","v":230},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP32,VLOOKUP($CX33,'Audit Values'!$A:$BU,64,FALSE))","v":140},{"$f":"IF(A33=207, AE33,(AE33))*'Weighting Factors'!$O$9","v":67.8},14.7,{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG32,VLOOKUP($CX33,'Audit Values'!$A:$BW,70,FALSE))","v":14.6},14.7,{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ32,VLOOKUP($CX33,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ33*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR32,VLOOKUP($CX33,'Audit Values'!$A:$BU,66,FALSE))","v":15},26779,{"$f":"AM33/'Weighting Factors'!$O$5","v":5.7},{"$f":"CK33/'Weighting Factors'!$O$5","v":0},{"$f":"CO33/'Weighting Factors'!$O$5","v":0},125264,{"$f":"AQ33/'Weighting Factors'!$O$5","v":26.6},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X32,VLOOKUP($CX33,'Audit Values'!$A:$BU,47,FALSE))","v":0},488.2,461.6,{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA32,VLOOKUP($CX33,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB32,VLOOKUP($CX33,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV33*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW33*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX33*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F33>0,VLOOKUP($CX33,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F33),'Weighting Factors'!F33,VLOOKUP($CX33,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX33,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F33=\"\",\"\",IF('Weighting Factors'!H33=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U33+V33+AA33+AC33+AF33+AI33+AK33++AN33+AO33+AS33+AP33)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY33","v":2172290},{"$f":"SUM((AT33+AP33)*'Weighting Factors'!$O$5)+AY33","v":2297469},{"$f":"IF('Weighting Factors'!F33>0,'Weighting Factors'!F33,'Preliminary SO66'!AV32)","v":2297469},2297469,{"$f":"'Weighting Factors'!E33","v":0},{"$f":"Transportation!G33","v":0},{"$f":"IF(ISNA(VLOOKUP($CX33,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX33,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2297469,{"$f":"SUM((U33+V33+AA33+AC33+AF33+AI33+AK33+AN33+AO33+AP33)*'Weighting Factors'!O$12)+(MAX(AQ33,'Weighting Factors'!B33))","v":2378179},{"$f":"'LOB%'!F31","v":0.33},784799,770667,770667,0.3241,{"$f":"ROUND(IF(U33<=99.9,(U33*1.014331),0),1)","v":0},{"$f":"AND(U33>99.9,U33<=299.9)","v":true},{"$f":"IF(BS33=TRUE,ROUND((U33-100)*9.655,3),0)","v":859.29499999999996},0.77841700000000003,{"$f":"ROUND(BU33*U33,1)","v":147.1},{"$f":"AND(U33>299.9,U33<=1621.9)","v":false},{"$f":"IF(BW33=TRUE,ROUND((U33-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY33*U33,1)","v":0},{"$f":"ROUND(IF(U33>=1622,(U33*0.03504),0),1)","v":0},216,{"$f":"AL33/CB33","v":6.9000000000000006E-2},{"$f":"IF(CC33<0.06,1,IF(CC33>=18.29,52,MATCH(CC33-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":2},{"$f":"VLOOKUP(CD33, 'Weighting Factors'!$U$5:$X$56,4)","v":1580},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL33*CE33","v":23700},{"$f":"CG33*'Weighting Factors'!$Q$7","v":23700},26779,{"$f":"AM33/'Weighting Factors'!$O$5","v":5.7},0,0,0,{"$f":"SUM((AT33*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY33)*CM33","v":0},0,{"$f":"AE33/AD33","v":0.60870000000000002},{"$f":"IF(CP33>=50%,AE33*10.5%,0)","v":14.7},{"$f":"IF(AND(CP33>35%,CP33<50%),AE33*(CP33-35%)*0.7,0)","v":0},{"$f":"AU33+AR33","v":488.2},{"$f":"'LOB Transfers'!G32","v":109126},{"$f":"'LOB Transfers'!J32","v":53638},{"$f":"'General Fund Transfers'!F32","v":388245},{"$f":"SUM(R33+T33+AV33+AW33+AX33/6)","v":220},"D0216"]
[217,"Morton","Rolla ",113,null,0,113,109,null,0,109,108,null,0,108,{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C33,VLOOKUP($CX34,'Audit Values'!$A:$BW,73,FALSE))","v":95.5},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F33,VLOOKUP($CX34,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},95.5,{"$f":"IF('Military Provision'!J34=\"YES\", MAX('2022 Legal Max'!O34,'2022 Legal Max'!K34,AVERAGE('2022 Legal Max'!G34,'2022 Legal Max'!K34,'2022 Legal Max'!O34)), MAX(O34, K34))","v":109},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL33,VLOOKUP($CX34,'Audit Values'!$A:$BU,58,FALSE))","v":1},110,108.7,{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM33,VLOOKUP($CX34,'Audit Values'!$A:$BW,62,FALSE))","v":76.5},{"$f":"(W34/6)*'Weighting Factors'!$O$7","v":5},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN33,VLOOKUP($CX34,'Audit Values'!$A:$BW,61,FALSE))","v":15},{"$f":"Y34*'Weighting Factors'!$O$8","v":2.8},5,{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO33,VLOOKUP($CX34,'Audit Values'!$A:$BW,60,FALSE))","v":16.7},{"$f":"AB34/6*'Weighting Factors'!$O$6","v":1.4},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS33,VLOOKUP($CX34,'Audit Values'!$A:$BU,63,FALSE))","v":98},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP33,VLOOKUP($CX34,'Audit Values'!$A:$BU,64,FALSE))","v":48},{"$f":"IF(A34=207, AE34,(AE34))*'Weighting Factors'!$O$9","v":23.2},4.7,{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG33,VLOOKUP($CX34,'Audit Values'!$A:$BW,70,FALSE))","v":3.3},4.7,{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ33,VLOOKUP($CX34,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ34*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR33,VLOOKUP($CX34,'Audit Values'!$A:$BU,66,FALSE))","v":26},42597,{"$f":"AM34/'Weighting Factors'!$O$5","v":9.1},{"$f":"CK34/'Weighting Factors'!$O$5","v":0},{"$f":"CO34/'Weighting Factors'!$O$5","v":0},77559,{"$f":"AQ34/'Weighting Factors'!$O$5","v":16.5},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X33,VLOOKUP($CX34,'Audit Values'!$A:$BU,47,FALSE))","v":0},278.60000000000002,262.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA33,VLOOKUP($CX34,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB33,VLOOKUP($CX34,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV34*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW34*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX34*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F34>0,VLOOKUP($CX34,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F34),'Weighting Factors'!F34,VLOOKUP($CX34,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX34,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F34=\"\",\"\",IF('Weighting Factors'!H34=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U34+V34+AA34+AC34+AF34+AI34+AK34++AN34+AO34+AS34+AP34)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY34","v":1233443},{"$f":"SUM((AT34+AP34)*'Weighting Factors'!$O$5)+AY34","v":1311092},{"$f":"IF('Weighting Factors'!F34>0,'Weighting Factors'!F34,'Preliminary SO66'!AV33)","v":1387329},1311092,{"$f":"'Weighting Factors'!E34","v":0},{"$f":"Transportation!G34","v":0},{"$f":"IF(ISNA(VLOOKUP($CX34,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX34,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1311092,{"$f":"SUM((U34+V34+AA34+AC34+AF34+AI34+AK34+AN34+AO34+AP34)*'Weighting Factors'!O$12)+(MAX(AQ34,'Weighting Factors'!B34))","v":1379783},{"$f":"'LOB%'!F32","v":0.33},455328,477381,455328,0.33,{"$f":"ROUND(IF(U34<=99.9,(U34*1.014331),0),1)","v":0},{"$f":"AND(U34>99.9,U34<=299.9)","v":true},{"$f":"IF(BS34=TRUE,ROUND((U34-100)*9.655,3),0)","v":96.55},0.98782400000000004,{"$f":"ROUND(BU34*U34,1)","v":108.7},{"$f":"AND(U34>299.9,U34<=1621.9)","v":false},{"$f":"IF(BW34=TRUE,ROUND((U34-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY34*U34,1)","v":0},{"$f":"ROUND(IF(U34>=1622,(U34*0.03504),0),1)","v":0},252,{"$f":"AL34/CB34","v":0.10299999999999999},{"$f":"IF(CC34<0.06,1,IF(CC34>=18.29,52,MATCH(CC34-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":6},{"$f":"VLOOKUP(CD34, 'Weighting Factors'!$U$5:$X$56,4)","v":1450},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL34*CE34","v":37700},{"$f":"CG34*'Weighting Factors'!$Q$7","v":37700},42597,{"$f":"AM34/'Weighting Factors'!$O$5","v":9.1},0,0,0,{"$f":"SUM((AT34*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY34)*CM34","v":0},0,{"$f":"AE34/AD34","v":0.48980000000000001},{"$f":"IF(CP34>=50%,AE34*10.5%,0)","v":0},{"$f":"IF(AND(CP34>35%,CP34<50%),AE34*(CP34-35%)*0.7,0)","v":4.7},{"$f":"AU34+AR34","v":278.60000000000002},{"$f":"'LOB Transfers'!G33","v":38065},{"$f":"'LOB Transfers'!J33","v":8196},{"$f":"'General Fund Transfers'!F33","v":131297},{"$f":"SUM(R34+T34+AV34+AW34+AX34/6)","v":96.5},"D0217"]
[218,"Morton","Elkhart ",407.2,null,0,407.2,426.2,null,0,426.2,389.5,null,0,389.5,{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C34,VLOOKUP($CX35,'Audit Values'!$A:$BW,73,FALSE))","v":394.5},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F34,VLOOKUP($CX35,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},394.5,{"$f":"IF('Military Provision'!J35=\"YES\", MAX('2022 Legal Max'!O35,'2022 Legal Max'!K35,AVERAGE('2022 Legal Max'!G35,'2022 Legal Max'!K35,'2022 Legal Max'!O35)), MAX(O35, K35))","v":426.2},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL34,VLOOKUP($CX35,'Audit Values'!$A:$BU,58,FALSE))","v":10},436.2,191,{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM34,VLOOKUP($CX35,'Audit Values'!$A:$BW,62,FALSE))","v":257.8},{"$f":"(W35/6)*'Weighting Factors'!$O$7","v":17},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN34,VLOOKUP($CX35,'Audit Values'!$A:$BW,61,FALSE))","v":73},{"$f":"Y35*'Weighting Factors'!$O$8","v":13.5},17,{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO34,VLOOKUP($CX35,'Audit Values'!$A:$BW,60,FALSE))","v":123.9},{"$f":"AB35/6*'Weighting Factors'!$O$6","v":10.3},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS34,VLOOKUP($CX35,'Audit Values'!$A:$BU,63,FALSE))","v":431},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP34,VLOOKUP($CX35,'Audit Values'!$A:$BU,64,FALSE))","v":147},{"$f":"IF(A35=207, AE35,(AE35))*'Weighting Factors'!$O$9","v":71.099999999999994},0,{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG34,VLOOKUP($CX35,'Audit Values'!$A:$BW,70,FALSE))","v":4.5999999999999996},4.5999999999999996,{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ34,VLOOKUP($CX35,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ35*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR34,VLOOKUP($CX35,'Audit Values'!$A:$BU,66,FALSE))","v":23},41061,{"$f":"AM35/'Weighting Factors'!$O$5","v":8.6999999999999993},{"$f":"CK35/'Weighting Factors'!$O$5","v":0},{"$f":"CO35/'Weighting Factors'!$O$5","v":0},261420,{"$f":"AQ35/'Weighting Factors'!$O$5","v":55.6},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X34,VLOOKUP($CX35,'Audit Values'!$A:$BU,47,FALSE))","v":1},795.5,739.9,{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA34,VLOOKUP($CX35,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1249},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB34,VLOOKUP($CX35,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":109.1},0,{"$f":"SUM(AV35*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW35*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX35*'Weighting Factors'!$R$12)","v":6430470},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F35>0,VLOOKUP($CX35,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F35),'Weighting Factors'!F35,VLOOKUP($CX35,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX35,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U35+V35+AA35+AC35+AF35+AI35+AK35++AN35+AO35+AS35+AP35)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY35","v":9912439},{"$f":"SUM((AT35+AP35)*'Weighting Factors'!$O$5)+AY35","v":10174093},{"$f":"IF('Weighting Factors'!F35>0,'Weighting Factors'!F35,'Preliminary SO66'!AV34)","v":12283628},10174093,{"$f":"'Weighting Factors'!E35","v":0},{"$f":"Transportation!G35","v":0},{"$f":"IF(ISNA(VLOOKUP($CX35,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX35,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,10174093,{"$f":"SUM((U35+V35+AA35+AC35+AF35+AI35+AK35+AN35+AO35+AP35)*'Weighting Factors'!O$12)+(MAX(AQ35,'Weighting Factors'!B35))","v":3868052},{"$f":"'LOB%'!F33","v":0.31},1199096,1250740,1199096,0.31,{"$f":"ROUND(IF(U35<=99.9,(U35*1.014331),0),1)","v":0},{"$f":"AND(U35>99.9,U35<=299.9)","v":false},{"$f":"IF(BS35=TRUE,ROUND((U35-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU35*U35,1)","v":0},{"$f":"AND(U35>299.9,U35<=1621.9)","v":true},{"$f":"IF(BW35=TRUE,ROUND((U35-300)*1.2375,4),0)","v":168.54750000000001},0.437913,{"$f":"ROUND(BY35*U35,1)","v":191},{"$f":"ROUND(IF(U35>=1622,(U35*0.03504),0),1)","v":0},376,{"$f":"AL35/CB35","v":6.0999999999999999E-2},{"$f":"IF(CC35<0.06,1,IF(CC35>=18.29,52,MATCH(CC35-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":2},{"$f":"VLOOKUP(CD35, 'Weighting Factors'!$U$5:$X$56,4)","v":1580},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL35*CE35","v":36340},{"$f":"CG35*'Weighting Factors'!$Q$7","v":36340},41061,{"$f":"AM35/'Weighting Factors'!$O$5","v":8.6999999999999993},0,0,0,{"$f":"SUM((AT35*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY35)*CM35","v":0},0,{"$f":"AE35/AD35","v":0.34110000000000001},{"$f":"IF(CP35>=50%,AE35*10.5%,0)","v":0},{"$f":"IF(AND(CP35>35%,CP35<50%),AE35*(CP35-35%)*0.7,0)","v":0},{"$f":"AU35+AR35","v":795.5},{"$f":"'LOB Transfers'!G34","v":108638},{"$f":"'LOB Transfers'!J34","v":26020},{"$f":"'General Fund Transfers'!F34","v":356244},{"$f":"SUM(R35+T35+AV35+AW35+AX35/6)","v":1762.6},"D0218"]
[219,"Clark","Minneola ",237.5,null,0,237.5,232.5,null,0,232.5,247.7,null,0,247.7,{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C35,VLOOKUP($CX36,'Audit Values'!$A:$BW,73,FALSE))","v":225},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F35,VLOOKUP($CX36,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},225,{"$f":"IF('Military Provision'!J36=\"YES\", MAX('2022 Legal Max'!O36,'2022 Legal Max'!K36,AVERAGE('2022 Legal Max'!G36,'2022 Legal Max'!K36,'2022 Legal Max'!O36)), MAX(O36, K36))","v":247.7},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL35,VLOOKUP($CX36,'Audit Values'!$A:$BU,58,FALSE))","v":1.5},249.2,154.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM35,VLOOKUP($CX36,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W36/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN35,VLOOKUP($CX36,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y36*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO35,VLOOKUP($CX36,'Audit Values'!$A:$BW,60,FALSE))","v":0},{"$f":"AB36/6*'Weighting Factors'!$O$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS35,VLOOKUP($CX36,'Audit Values'!$A:$BU,63,FALSE))","v":229},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP35,VLOOKUP($CX36,'Audit Values'!$A:$BU,64,FALSE))","v":73},{"$f":"IF(A36=207, AE36,(AE36))*'Weighting Factors'!$O$9","v":35.299999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG35,VLOOKUP($CX36,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ35,VLOOKUP($CX36,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ36*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR35,VLOOKUP($CX36,'Audit Values'!$A:$BU,66,FALSE))","v":36},57354,{"$f":"AM36/'Weighting Factors'!$O$5","v":12.2},{"$f":"CK36/'Weighting Factors'!$O$5","v":0},{"$f":"CO36/'Weighting Factors'!$O$5","v":0},181739,{"$f":"AQ36/'Weighting Factors'!$O$5","v":38.6},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X35,VLOOKUP($CX36,'Audit Values'!$A:$BU,47,FALSE))","v":1},490.5,451.9,{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA35,VLOOKUP($CX36,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB35,VLOOKUP($CX36,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV36*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW36*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX36*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F36>0,VLOOKUP($CX36,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F36),'Weighting Factors'!F36,VLOOKUP($CX36,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX36,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F36=\"\",\"\",IF('Weighting Factors'!H36=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U36+V36+AA36+AC36+AF36+AI36+AK36++AN36+AO36+AS36+AP36)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY36","v":2126641},{"$f":"SUM((AT36+AP36)*'Weighting Factors'!$O$5)+AY36","v":2308293},{"$f":"IF('Weighting Factors'!F36>0,'Weighting Factors'!F36,'Preliminary SO66'!AV35)","v":2485709},2308293,{"$f":"'Weighting Factors'!E36","v":0},{"$f":"Transportation!G36","v":0},{"$f":"IF(ISNA(VLOOKUP($CX36,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX36,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2308293,{"$f":"SUM((U36+V36+AA36+AC36+AF36+AI36+AK36+AN36+AO36+AP36)*'Weighting Factors'!O$12)+(MAX(AQ36,'Weighting Factors'!B36))","v":2369758},{"$f":"'LOB%'!F34","v":0.31},734625,770221,734625,0.31,{"$f":"ROUND(IF(U36<=99.9,(U36*1.014331),0),1)","v":0},{"$f":"AND(U36>99.9,U36<=299.9)","v":true},{"$f":"IF(BS36=TRUE,ROUND((U36-100)*9.655,3),0)","v":1440.5260000000001},0.61884300000000003,{"$f":"ROUND(BU36*U36,1)","v":154.19999999999999},{"$f":"AND(U36>299.9,U36<=1621.9)","v":false},{"$f":"IF(BW36=TRUE,ROUND((U36-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY36*U36,1)","v":0},{"$f":"ROUND(IF(U36>=1622,(U36*0.03504),0),1)","v":0},292,{"$f":"AL36/CB36","v":0.123},{"$f":"IF(CC36<0.06,1,IF(CC36>=18.29,52,MATCH(CC36-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":8},{"$f":"VLOOKUP(CD36, 'Weighting Factors'!$U$5:$X$56,4)","v":1410},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL36*CE36","v":50760},{"$f":"CG36*'Weighting Factors'!$Q$7","v":50760},57354,{"$f":"AM36/'Weighting Factors'!$O$5","v":12.2},0,0,0,{"$f":"SUM((AT36*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY36)*CM36","v":0},0,{"$f":"AE36/AD36","v":0.31879999999999997},{"$f":"IF(CP36>=50%,AE36*10.5%,0)","v":0},{"$f":"IF(AND(CP36>35%,CP36<50%),AE36*(CP36-35%)*0.7,0)","v":0},{"$f":"AU36+AR36","v":490.5},{"$f":"'LOB Transfers'!G35","v":53113},{"$f":"'LOB Transfers'!J35","v":0},{"$f":"'General Fund Transfers'!F35","v":166122},{"$f":"SUM(R36+T36+AV36+AW36+AX36/6)","v":226.5},"D0219"]
[220,"Clark","Ashland ",207.3,null,0,207.3,200.7,null,0,200.7,186.1,null,0,186.1,{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C36,VLOOKUP($CX37,'Audit Values'!$A:$BW,73,FALSE))","v":196.8},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F36,VLOOKUP($CX37,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},196.8,{"$f":"IF('Military Provision'!J37=\"YES\", MAX('2022 Legal Max'!O37,'2022 Legal Max'!K37,AVERAGE('2022 Legal Max'!G37,'2022 Legal Max'!K37,'2022 Legal Max'!O37)), MAX(O37, K37))","v":200.7},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL36,VLOOKUP($CX37,'Audit Values'!$A:$BU,58,FALSE))","v":2},202.7,150.4,{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM36,VLOOKUP($CX37,'Audit Values'!$A:$BW,62,FALSE))","v":27.3},{"$f":"(W37/6)*'Weighting Factors'!$O$7","v":1.8},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN36,VLOOKUP($CX37,'Audit Values'!$A:$BW,61,FALSE))","v":17},{"$f":"Y37*'Weighting Factors'!$O$8","v":3.1},3.1,{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO36,VLOOKUP($CX37,'Audit Values'!$A:$BW,60,FALSE))","v":55.3},{"$f":"AB37/6*'Weighting Factors'!$O$6","v":4.5999999999999996},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS36,VLOOKUP($CX37,'Audit Values'!$A:$BU,63,FALSE))","v":205},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP36,VLOOKUP($CX37,'Audit Values'!$A:$BU,64,FALSE))","v":56},{"$f":"IF(A37=207, AE37,(AE37))*'Weighting Factors'!$O$9","v":27.1},{"$f":"MAX(CQ37,CR37)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG36,VLOOKUP($CX37,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ36,VLOOKUP($CX37,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ37*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR36,VLOOKUP($CX37,'Audit Values'!$A:$BU,66,FALSE))","v":32},58574,{"$f":"AM37/'Weighting Factors'!$O$5","v":12.4},{"$f":"CK37/'Weighting Factors'!$O$5","v":0},{"$f":"CO37/'Weighting Factors'!$O$5","v":0},150804,{"$f":"AQ37/'Weighting Factors'!$O$5","v":32},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X36,VLOOKUP($CX37,'Audit Values'!$A:$BU,47,FALSE))","v":0},432.3,400.3,{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA36,VLOOKUP($CX37,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB36,VLOOKUP($CX37,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV37*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW37*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX37*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F37>0,VLOOKUP($CX37,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F37),'Weighting Factors'!F37,VLOOKUP($CX37,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX37,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U37+V37+AA37+AC37+AF37+AI37+AK37++AN37+AO37+AS37+AP37)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY37","v":1883812},{"$f":"SUM((AT37+AP37)*'Weighting Factors'!$O$5)+AY37","v":2034404},{"$f":"IF('Weighting Factors'!F37>0,'Weighting Factors'!F37,'Preliminary SO66'!AV36)","v":2202408},2034404,{"$f":"'Weighting Factors'!E37","v":0},{"$f":"Transportation!G37","v":0},{"$f":"IF(ISNA(VLOOKUP($CX37,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX37,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2034404,{"$f":"SUM((U37+V37+AA37+AC37+AF37+AI37+AK37+AN37+AO37+AP37)*'Weighting Factors'!O$12)+(MAX(AQ37,'Weighting Factors'!B37))","v":2082493},{"$f":"'LOB%'!F35","v":0.31},645573,691819,645573,0.31,{"$f":"ROUND(IF(U37<=99.9,(U37*1.014331),0),1)","v":0},{"$f":"AND(U37>99.9,U37<=299.9)","v":true},{"$f":"IF(BS37=TRUE,ROUND((U37-100)*9.655,3),0)","v":991.56899999999996},0.74210200000000004,{"$f":"ROUND(BU37*U37,1)","v":150.4},{"$f":"AND(U37>299.9,U37<=1621.9)","v":false},{"$f":"IF(BW37=TRUE,ROUND((U37-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY37*U37,1)","v":0},{"$f":"ROUND(IF(U37>=1622,(U37*0.03504),0),1)","v":0},660,{"$f":"AL37/CB37","v":4.8000000000000001E-2},{"$f":"IF(CC37<0.06,1,IF(CC37>=18.29,52,MATCH(CC37-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":1},{"$f":"VLOOKUP(CD37, 'Weighting Factors'!$U$5:$X$56,4)","v":1620},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL37*CE37","v":51840},{"$f":"CG37*'Weighting Factors'!$Q$7","v":51840},58574,{"$f":"AM37/'Weighting Factors'!$O$5","v":12.4},0,0,0,{"$f":"SUM((AT37*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY37)*CM37","v":0},0,{"$f":"AE37/AD37","v":0.2732},{"$f":"IF(CP37>=50%,AE37*10.5%,0)","v":0},{"$f":"IF(AND(CP37>35%,CP37<50%),AE37*(CP37-35%)*0.7,0)","v":0},{"$f":"AU37+AR37","v":432.3},{"$f":"'LOB Transfers'!G36","v":40671},{"$f":"'LOB Transfers'!J36","v":4648},{"$f":"'General Fund Transfers'!F36","v":127533},{"$f":"SUM(R37+T37+AV37+AW37+AX37/6)","v":198.8},"D0220"]
[223,"Washington","Barnes ",365,null,0,365,352.6,null,0,352.6,361.1,null,0,361.1,{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C37,VLOOKUP($CX38,'Audit Values'!$A:$BW,73,FALSE))","v":336.8},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F37,VLOOKUP($CX38,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},336.8,{"$f":"IF('Military Provision'!J38=\"YES\", MAX('2022 Legal Max'!O38,'2022 Legal Max'!K38,AVERAGE('2022 Legal Max'!G38,'2022 Legal Max'!K38,'2022 Legal Max'!O38)), MAX(O38, K38))","v":361.1},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL37,VLOOKUP($CX38,'Audit Values'!$A:$BU,58,FALSE))","v":9.5},370.6,170.6,{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM37,VLOOKUP($CX38,'Audit Values'!$A:$BW,62,FALSE))","v":23.1},{"$f":"(W38/6)*'Weighting Factors'!$O$7","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN37,VLOOKUP($CX38,'Audit Values'!$A:$BW,61,FALSE))","v":15},{"$f":"Y38*'Weighting Factors'!$O$8","v":2.8},2.8,{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO37,VLOOKUP($CX38,'Audit Values'!$A:$BW,60,FALSE))","v":98.2},{"$f":"AB38/6*'Weighting Factors'!$O$6","v":8.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS37,VLOOKUP($CX38,'Audit Values'!$A:$BU,63,FALSE))","v":442},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP37,VLOOKUP($CX38,'Audit Values'!$A:$BU,64,FALSE))","v":99},{"$f":"IF(A38=207, AE38,(AE38))*'Weighting Factors'!$O$9","v":47.9},0,{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG37,VLOOKUP($CX38,'Audit Values'!$A:$BW,70,FALSE))","v":0.1},0.1,{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ37,VLOOKUP($CX38,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ38*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR37,VLOOKUP($CX38,'Audit Values'!$A:$BU,66,FALSE))","v":130.19999999999999},172122,{"$f":"AM38/'Weighting Factors'!$O$5","v":36.6},{"$f":"CK38/'Weighting Factors'!$O$5","v":0},{"$f":"CO38/'Weighting Factors'!$O$5","v":0},471343,{"$f":"AQ38/'Weighting Factors'!$O$5","v":100.2},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X37,VLOOKUP($CX38,'Audit Values'!$A:$BU,47,FALSE))","v":0},737,636.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA37,VLOOKUP($CX38,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB37,VLOOKUP($CX38,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV38*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW38*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX38*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F38>0,VLOOKUP($CX38,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F38),'Weighting Factors'!F38,VLOOKUP($CX38,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":27},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX38,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F38=\"\",\"\",IF('Weighting Factors'!H38=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U38+V38+AA38+AC38+AF38+AI38+AK38++AN38+AO38+AS38+AP38)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY38","v":2996781},{"$f":"SUM((AT38+AP38)*'Weighting Factors'!$O$5)+AY38","v":3468322},{"$f":"IF('Weighting Factors'!F38>0,'Weighting Factors'!F38,'Preliminary SO66'!AV37)","v":3605267},3468322,{"$f":"'Weighting Factors'!E38","v":0},{"$f":"Transportation!G38","v":0},{"$f":"IF(ISNA(VLOOKUP($CX38,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX38,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3468322,{"$f":"SUM((U38+V38+AA38+AC38+AF38+AI38+AK38+AN38+AO38+AP38)*'Weighting Factors'!O$12)+(MAX(AQ38,'Weighting Factors'!B38))","v":3468124},{"$f":"'LOB%'!F36","v":0.31},1075118,1117612,1075118,0.31,{"$f":"ROUND(IF(U38<=99.9,(U38*1.014331),0),1)","v":0},{"$f":"AND(U38>99.9,U38<=299.9)","v":false},{"$f":"IF(BS38=TRUE,ROUND((U38-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU38*U38,1)","v":0},{"$f":"AND(U38>299.9,U38<=1621.9)","v":true},{"$f":"IF(BW38=TRUE,ROUND((U38-300)*1.2375,4),0)","v":87.367500000000007},0.4602,{"$f":"ROUND(BY38*U38,1)","v":170.6},{"$f":"ROUND(IF(U38>=1622,(U38*0.03504),0),1)","v":0},378,{"$f":"AL38/CB38","v":0.34399999999999997},{"$f":"IF(CC38<0.06,1,IF(CC38>=18.29,52,MATCH(CC38-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":21},{"$f":"VLOOKUP(CD38, 'Weighting Factors'!$U$5:$X$56,4)","v":1170},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL38*CE38","v":152334},{"$f":"CG38*'Weighting Factors'!$Q$7","v":152334},172122,{"$f":"AM38/'Weighting Factors'!$O$5","v":36.6},0,0,0,{"$f":"SUM((AT38*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY38)*CM38","v":0},0,{"$f":"AE38/AD38","v":0.224},{"$f":"IF(CP38>=50%,AE38*10.5%,0)","v":0},{"$f":"IF(AND(CP38>35%,CP38<50%),AE38*(CP38-35%)*0.7,0)","v":0},{"$f":"AU38+AR38","v":737},{"$f":"'LOB Transfers'!G37","v":70743},{"$f":"'LOB Transfers'!J37","v":4085},{"$f":"'General Fund Transfers'!F37","v":225888},{"$f":"SUM(R38+T38+AV38+AW38+AX38/6)","v":346.3},"D0223"]
[224,"Washington","Clifton-Clyde ",311.5,null,0,311.5,314,null,0,314,289.8,null,0,289.8,{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C38,VLOOKUP($CX39,'Audit Values'!$A:$BW,73,FALSE))","v":281},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F38,VLOOKUP($CX39,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},281,{"$f":"IF('Military Provision'!J39=\"YES\", MAX('2022 Legal Max'!O39,'2022 Legal Max'!K39,AVERAGE('2022 Legal Max'!G39,'2022 Legal Max'!K39,'2022 Legal Max'!O39)), MAX(O39, K39))","v":314},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL38,VLOOKUP($CX39,'Audit Values'!$A:$BU,58,FALSE))","v":1},315,150.9,{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM38,VLOOKUP($CX39,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W39/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN38,VLOOKUP($CX39,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y39*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO38,VLOOKUP($CX39,'Audit Values'!$A:$BW,60,FALSE))","v":145.5},{"$f":"AB39/6*'Weighting Factors'!$O$6","v":12.1},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS38,VLOOKUP($CX39,'Audit Values'!$A:$BU,63,FALSE))","v":284},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP38,VLOOKUP($CX39,'Audit Values'!$A:$BU,64,FALSE))","v":65},{"$f":"IF(A39=207, AE39,(AE39))*'Weighting Factors'!$O$9","v":31.5},0,{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG38,VLOOKUP($CX39,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ38,VLOOKUP($CX39,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ39*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR38,VLOOKUP($CX39,'Audit Values'!$A:$BU,66,FALSE))","v":153},181518,{"$f":"AM39/'Weighting Factors'!$O$5","v":38.6},{"$f":"CK39/'Weighting Factors'!$O$5","v":0},{"$f":"CO39/'Weighting Factors'!$O$5","v":0},269152,{"$f":"AQ39/'Weighting Factors'!$O$5","v":57.2},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X38,VLOOKUP($CX39,'Audit Values'!$A:$BU,47,FALSE))","v":0},605.29999999999995,548.1,{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA38,VLOOKUP($CX39,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB38,VLOOKUP($CX39,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV39*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW39*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX39*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F39>0,VLOOKUP($CX39,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F39),'Weighting Factors'!F39,VLOOKUP($CX39,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX39,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F39=\"\",\"\",IF('Weighting Factors'!H39=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U39+V39+AA39+AC39+AF39+AI39+AK39++AN39+AO39+AS39+AP39)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY39","v":2579359},{"$f":"SUM((AT39+AP39)*'Weighting Factors'!$O$5)+AY39","v":2848542},{"$f":"IF('Weighting Factors'!F39>0,'Weighting Factors'!F39,'Preliminary SO66'!AV38)","v":2932309},2848542,{"$f":"'Weighting Factors'!E39","v":0},{"$f":"Transportation!G39","v":0},{"$f":"IF(ISNA(VLOOKUP($CX39,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX39,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2848542,{"$f":"SUM((U39+V39+AA39+AC39+AF39+AI39+AK39+AN39+AO39+AP39)*'Weighting Factors'!O$12)+(MAX(AQ39,'Weighting Factors'!B39))","v":2927217},{"$f":"'LOB%'!F37","v":0.31},907437,926694,907437,0.31,{"$f":"ROUND(IF(U39<=99.9,(U39*1.014331),0),1)","v":0},{"$f":"AND(U39>99.9,U39<=299.9)","v":false},{"$f":"IF(BS39=TRUE,ROUND((U39-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU39*U39,1)","v":0},{"$f":"AND(U39>299.9,U39<=1621.9)","v":true},{"$f":"IF(BW39=TRUE,ROUND((U39-300)*1.2375,4),0)","v":18.5625},0.47909000000000002,{"$f":"ROUND(BY39*U39,1)","v":150.9},{"$f":"ROUND(IF(U39>=1622,(U39*0.03504),0),1)","v":0},255,{"$f":"AL39/CB39","v":0.6},{"$f":"IF(CC39<0.06,1,IF(CC39>=18.29,52,MATCH(CC39-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD39, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL39*CE39","v":160650},{"$f":"CG39*'Weighting Factors'!$Q$7","v":160650},181518,{"$f":"AM39/'Weighting Factors'!$O$5","v":38.6},0,0,0,{"$f":"SUM((AT39*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY39)*CM39","v":0},0,{"$f":"AE39/AD39","v":0.22889999999999999},{"$f":"IF(CP39>=50%,AE39*10.5%,0)","v":0},{"$f":"IF(AND(CP39>35%,CP39<50%),AE39*(CP39-35%)*0.7,0)","v":0},{"$f":"AU39+AR39","v":605.29999999999995},{"$f":"'LOB Transfers'!G38","v":47277},{"$f":"'LOB Transfers'!J38","v":0},{"$f":"'General Fund Transfers'!F38","v":148239},{"$f":"SUM(R39+T39+AV39+AW39+AX39/6)","v":282},"D0224"]
[225,"Meade","Fowler ",132.5,null,0,132.5,120,null,0,120,117,null,0,117,{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C39,VLOOKUP($CX40,'Audit Values'!$A:$BW,73,FALSE))","v":96},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F39,VLOOKUP($CX40,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},96,{"$f":"IF('Military Provision'!J40=\"YES\", MAX('2022 Legal Max'!O40,'2022 Legal Max'!K40,AVERAGE('2022 Legal Max'!G40,'2022 Legal Max'!K40,'2022 Legal Max'!O40)), MAX(O40, K40))","v":120},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL39,VLOOKUP($CX40,'Audit Values'!$A:$BU,58,FALSE))","v":3},123,117.3,{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM39,VLOOKUP($CX40,'Audit Values'!$A:$BW,62,FALSE))","v":17.399999999999999},{"$f":"(W40/6)*'Weighting Factors'!$O$7","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN39,VLOOKUP($CX40,'Audit Values'!$A:$BW,61,FALSE))","v":11},{"$f":"Y40*'Weighting Factors'!$O$8","v":2},2,{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO39,VLOOKUP($CX40,'Audit Values'!$A:$BW,60,FALSE))","v":5},{"$f":"AB40/6*'Weighting Factors'!$O$6","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS39,VLOOKUP($CX40,'Audit Values'!$A:$BU,63,FALSE))","v":102},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP39,VLOOKUP($CX40,'Audit Values'!$A:$BU,64,FALSE))","v":40},{"$f":"IF(A40=207, AE40,(AE40))*'Weighting Factors'!$O$9","v":19.399999999999999},1.2,{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG39,VLOOKUP($CX40,'Audit Values'!$A:$BW,70,FALSE))","v":1.8},1.8,{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ39,VLOOKUP($CX40,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ40*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR39,VLOOKUP($CX40,'Audit Values'!$A:$BU,66,FALSE))","v":4},7322,{"$f":"AM40/'Weighting Factors'!$O$5","v":1.6},{"$f":"CK40/'Weighting Factors'!$O$5","v":0},{"$f":"CO40/'Weighting Factors'!$O$5","v":0},93570,{"$f":"AQ40/'Weighting Factors'!$O$5","v":19.899999999999999},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X39,VLOOKUP($CX40,'Audit Values'!$A:$BU,47,FALSE))","v":0},285.39999999999998,265.5,{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA39,VLOOKUP($CX40,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB39,VLOOKUP($CX40,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV40*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW40*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX40*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F40>0,VLOOKUP($CX40,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F40),'Weighting Factors'!F40,VLOOKUP($CX40,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX40,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F40=\"\",\"\",IF('Weighting Factors'!H40=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U40+V40+AA40+AC40+AF40+AI40+AK40++AN40+AO40+AS40+AP40)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY40","v":1249443},{"$f":"SUM((AT40+AP40)*'Weighting Factors'!$O$5)+AY40","v":1343092},{"$f":"IF('Weighting Factors'!F40>0,'Weighting Factors'!F40,'Preliminary SO66'!AV39)","v":1452272},1343092,{"$f":"'Weighting Factors'!E40","v":0},{"$f":"Transportation!G40","v":0},{"$f":"IF(ISNA(VLOOKUP($CX40,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX40,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1343092,{"$f":"SUM((U40+V40+AA40+AC40+AF40+AI40+AK40+AN40+AO40+AP40)*'Weighting Factors'!O$12)+(MAX(AQ40,'Weighting Factors'!B40))","v":1402230},{"$f":"'LOB%'!F38","v":0.33},462736,496746,462736,0.33,{"$f":"ROUND(IF(U40<=99.9,(U40*1.014331),0),1)","v":0},{"$f":"AND(U40>99.9,U40<=299.9)","v":true},{"$f":"IF(BS40=TRUE,ROUND((U40-100)*9.655,3),0)","v":222.065},0.95336500000000002,{"$f":"ROUND(BU40*U40,1)","v":117.3},{"$f":"AND(U40>299.9,U40<=1621.9)","v":false},{"$f":"IF(BW40=TRUE,ROUND((U40-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY40*U40,1)","v":0},{"$f":"ROUND(IF(U40>=1622,(U40*0.03504),0),1)","v":0},281,{"$f":"AL40/CB40","v":1.4E-2},{"$f":"IF(CC40<0.06,1,IF(CC40>=18.29,52,MATCH(CC40-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":1},{"$f":"VLOOKUP(CD40, 'Weighting Factors'!$U$5:$X$56,4)","v":1620},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL40*CE40","v":6480},{"$f":"CG40*'Weighting Factors'!$Q$7","v":6480},7322,{"$f":"AM40/'Weighting Factors'!$O$5","v":1.6},0,0,0,{"$f":"SUM((AT40*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY40)*CM40","v":0},0,{"$f":"AE40/AD40","v":0.39219999999999999},{"$f":"IF(CP40>=50%,AE40*10.5%,0)","v":0},{"$f":"IF(AND(CP40>35%,CP40<50%),AE40*(CP40-35%)*0.7,0)","v":1.2},{"$f":"AU40+AR40","v":285.39999999999998},{"$f":"'LOB Transfers'!G39","v":31790},{"$f":"'LOB Transfers'!J39","v":3285},{"$f":"'General Fund Transfers'!F39","v":99767},{"$f":"SUM(R40+T40+AV40+AW40+AX40/6)","v":99},"D0225"]
[226,"Meade","Meade ",379,null,0,379,370.9,null,0,370.9,332,null,0,332,{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C40,VLOOKUP($CX41,'Audit Values'!$A:$BW,73,FALSE))","v":360.5},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F40,VLOOKUP($CX41,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},360.5,{"$f":"IF('Military Provision'!J41=\"YES\", MAX('2022 Legal Max'!O41,'2022 Legal Max'!K41,AVERAGE('2022 Legal Max'!G41,'2022 Legal Max'!K41,'2022 Legal Max'!O41)), MAX(O41, K41))","v":370.9},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL40,VLOOKUP($CX41,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},374.4,171.8,{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM40,VLOOKUP($CX41,'Audit Values'!$A:$BW,62,FALSE))","v":65.3},{"$f":"(W41/6)*'Weighting Factors'!$O$7","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN40,VLOOKUP($CX41,'Audit Values'!$A:$BW,61,FALSE))","v":24},{"$f":"Y41*'Weighting Factors'!$O$8","v":4.4000000000000004},4.4000000000000004,{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO40,VLOOKUP($CX41,'Audit Values'!$A:$BW,60,FALSE))","v":88.2},{"$f":"AB41/6*'Weighting Factors'!$O$6","v":7.4},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS40,VLOOKUP($CX41,'Audit Values'!$A:$BU,63,FALSE))","v":371},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP40,VLOOKUP($CX41,'Audit Values'!$A:$BU,64,FALSE))","v":104},{"$f":"IF(A41=207, AE41,(AE41))*'Weighting Factors'!$O$9","v":50.3},0,{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG40,VLOOKUP($CX41,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ40,VLOOKUP($CX41,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ41*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR40,VLOOKUP($CX41,'Audit Values'!$A:$BU,66,FALSE))","v":52},84019,{"$f":"AM41/'Weighting Factors'!$O$5","v":17.899999999999999},{"$f":"CK41/'Weighting Factors'!$O$5","v":0},{"$f":"CO41/'Weighting Factors'!$O$5","v":0},304612,{"$f":"AQ41/'Weighting Factors'!$O$5","v":64.7},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X40,VLOOKUP($CX41,'Audit Values'!$A:$BU,47,FALSE))","v":0},690.9,626.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA40,VLOOKUP($CX41,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB40,VLOOKUP($CX41,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV41*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW41*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX41*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F41>0,VLOOKUP($CX41,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F41),'Weighting Factors'!F41,VLOOKUP($CX41,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX41,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F41=\"\",\"\",IF('Weighting Factors'!H41=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U41+V41+AA41+AC41+AF41+AI41+AK41++AN41+AO41+AS41+AP41)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY41","v":2946897},{"$f":"SUM((AT41+AP41)*'Weighting Factors'!$O$5)+AY41","v":3251375},{"$f":"IF('Weighting Factors'!F41>0,'Weighting Factors'!F41,'Preliminary SO66'!AV40)","v":3340789},3251375,{"$f":"'Weighting Factors'!E41","v":0},{"$f":"Transportation!G41","v":0},{"$f":"IF(ISNA(VLOOKUP($CX41,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX41,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3251375,{"$f":"SUM((U41+V41+AA41+AC41+AF41+AI41+AK41+AN41+AO41+AP41)*'Weighting Factors'!O$12)+(MAX(AQ41,'Weighting Factors'!B41))","v":3340491},{"$f":"'LOB%'!F39","v":0.33},1102362,1129539,1102362,0.33,{"$f":"ROUND(IF(U41<=99.9,(U41*1.014331),0),1)","v":0},{"$f":"AND(U41>99.9,U41<=299.9)","v":false},{"$f":"IF(BS41=TRUE,ROUND((U41-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU41*U41,1)","v":0},{"$f":"AND(U41>299.9,U41<=1621.9)","v":true},{"$f":"IF(BW41=TRUE,ROUND((U41-300)*1.2375,4),0)","v":92.07},0.45890900000000001,{"$f":"ROUND(BY41*U41,1)","v":171.8},{"$f":"ROUND(IF(U41>=1622,(U41*0.03504),0),1)","v":0},440,{"$f":"AL41/CB41","v":0.11799999999999999},{"$f":"IF(CC41<0.06,1,IF(CC41>=18.29,52,MATCH(CC41-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":7},{"$f":"VLOOKUP(CD41, 'Weighting Factors'!$U$5:$X$56,4)","v":1430},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL41*CE41","v":74360},{"$f":"CG41*'Weighting Factors'!$Q$7","v":74360},84019,{"$f":"AM41/'Weighting Factors'!$O$5","v":17.899999999999999},0,0,0,{"$f":"SUM((AT41*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY41)*CM41","v":0},0,{"$f":"AE41/AD41","v":0.28029999999999999},{"$f":"IF(CP41>=50%,AE41*10.5%,0)","v":0},{"$f":"IF(AND(CP41>35%,CP41<50%),AE41*(CP41-35%)*0.7,0)","v":0},{"$f":"AU41+AR41","v":690.9},{"$f":"'LOB Transfers'!G40","v":80693},{"$f":"'LOB Transfers'!J40","v":7055},{"$f":"'General Fund Transfers'!F40","v":236712},{"$f":"SUM(R41+T41+AV41+AW41+AX41/6)","v":364},"D0226"]
[227,"Hodgeman","Hodgeman County Schools ",280.5,null,0,280.5,282,null,0,282,293.5,null,0,293.5,{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C41,VLOOKUP($CX42,'Audit Values'!$A:$BW,73,FALSE))","v":287},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F41,VLOOKUP($CX42,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},287,{"$f":"IF('Military Provision'!J42=\"YES\", MAX('2022 Legal Max'!O42,'2022 Legal Max'!K42,AVERAGE('2022 Legal Max'!G42,'2022 Legal Max'!K42,'2022 Legal Max'!O42)), MAX(O42, K42))","v":293.5},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL41,VLOOKUP($CX42,'Audit Values'!$A:$BU,58,FALSE))","v":0},293.5,147.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM41,VLOOKUP($CX42,'Audit Values'!$A:$BW,62,FALSE))","v":5.2},{"$f":"(W42/6)*'Weighting Factors'!$O$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN41,VLOOKUP($CX42,'Audit Values'!$A:$BW,61,FALSE))","v":5},{"$f":"Y42*'Weighting Factors'!$O$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO41,VLOOKUP($CX42,'Audit Values'!$A:$BW,60,FALSE))","v":42.6},{"$f":"AB42/6*'Weighting Factors'!$O$6","v":3.6},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS41,VLOOKUP($CX42,'Audit Values'!$A:$BU,63,FALSE))","v":292},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP41,VLOOKUP($CX42,'Audit Values'!$A:$BU,64,FALSE))","v":68},{"$f":"IF(A42=207, AE42,(AE42))*'Weighting Factors'!$O$9","v":32.9},0,{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG41,VLOOKUP($CX42,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ41,VLOOKUP($CX42,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ42*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR41,VLOOKUP($CX42,'Audit Values'!$A:$BU,66,FALSE))","v":144},214771,{"$f":"AM42/'Weighting Factors'!$O$5","v":45.6},{"$f":"CK42/'Weighting Factors'!$O$5","v":0},{"$f":"CO42/'Weighting Factors'!$O$5","v":0},211256,{"$f":"AQ42/'Weighting Factors'!$O$5","v":44.9},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X41,VLOOKUP($CX42,'Audit Values'!$A:$BU,47,FALSE))","v":0},568.6,523.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA41,VLOOKUP($CX42,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB41,VLOOKUP($CX42,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV42*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW42*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX42*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F42>0,VLOOKUP($CX42,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F42),'Weighting Factors'!F42,VLOOKUP($CX42,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX42,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F42=\"\",\"\",IF('Weighting Factors'!H42=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U42+V42+AA42+AC42+AF42+AI42+AK42++AN42+AO42+AS42+AP42)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY42","v":2464532},{"$f":"SUM((AT42+AP42)*'Weighting Factors'!$O$5)+AY42","v":2675832},{"$f":"IF('Weighting Factors'!F42>0,'Weighting Factors'!F42,'Preliminary SO66'!AV41)","v":2766187},2675832,{"$f":"'Weighting Factors'!E42","v":0},{"$f":"Transportation!G42","v":-42971},{"$f":"IF(ISNA(VLOOKUP($CX42,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX42,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-42971,2632861,{"$f":"SUM((U42+V42+AA42+AC42+AF42+AI42+AK42+AN42+AO42+AP42)*'Weighting Factors'!O$12)+(MAX(AQ42,'Weighting Factors'!B42))","v":2785184},{"$f":"'LOB%'!F40","v":0.31},863407,879163,863407,0.31,{"$f":"ROUND(IF(U42<=99.9,(U42*1.014331),0),1)","v":0},{"$f":"AND(U42>99.9,U42<=299.9)","v":true},{"$f":"IF(BS42=TRUE,ROUND((U42-100)*9.655,3),0)","v":1868.2429999999999},0.50141599999999997,{"$f":"ROUND(BU42*U42,1)","v":147.19999999999999},{"$f":"AND(U42>299.9,U42<=1621.9)","v":false},{"$f":"IF(BW42=TRUE,ROUND((U42-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY42*U42,1)","v":0},{"$f":"ROUND(IF(U42>=1622,(U42*0.03504),0),1)","v":0},807.5,{"$f":"AL42/CB42","v":0.17799999999999999},{"$f":"IF(CC42<0.06,1,IF(CC42>=18.29,52,MATCH(CC42-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":13},{"$f":"VLOOKUP(CD42, 'Weighting Factors'!$U$5:$X$56,4)","v":1320},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL42*CE42","v":190080},{"$f":"CG42*'Weighting Factors'!$Q$7","v":190080},214771,{"$f":"AM42/'Weighting Factors'!$O$5","v":45.6},0,0,0,{"$f":"SUM((AT42*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY42)*CM42","v":0},0,{"$f":"AE42/AD42","v":0.2329},{"$f":"IF(CP42>=50%,AE42*10.5%,0)","v":0},{"$f":"IF(AND(CP42>35%,CP42<50%),AE42*(CP42-35%)*0.7,0)","v":0},{"$f":"AU42+AR42","v":568.6},{"$f":"'LOB Transfers'!G41","v":49991},{"$f":"'LOB Transfers'!J41","v":1381},{"$f":"'General Fund Transfers'!F41","v":154827},{"$f":"SUM(R42+T42+AV42+AW42+AX42/6)","v":287},"D0227"]
[229,"Johnson","Blue Valley ",22329.200000000001,null,0,22329.200000000001,22347.4,null,0,22347.4,21753.200000000001,null,0,21753.200000000001,{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C42,VLOOKUP($CX43,'Audit Values'!$A:$BW,73,FALSE))","v":21823.200000000001},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F42,VLOOKUP($CX43,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},21823.200000000001,{"$f":"IF('Military Provision'!J43=\"YES\", MAX('2022 Legal Max'!O43,'2022 Legal Max'!K43,AVERAGE('2022 Legal Max'!G43,'2022 Legal Max'!K43,'2022 Legal Max'!O43)), MAX(O43, K43))","v":22347.4},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL42,VLOOKUP($CX43,'Audit Values'!$A:$BU,58,FALSE))","v":0},22347.4,783.1,{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM42,VLOOKUP($CX43,'Audit Values'!$A:$BW,62,FALSE))","v":725.4},{"$f":"(W43/6)*'Weighting Factors'!$O$7","v":47.8},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN42,VLOOKUP($CX43,'Audit Values'!$A:$BW,61,FALSE))","v":503},{"$f":"Y43*'Weighting Factors'!$O$8","v":93.1},93.1,{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO42,VLOOKUP($CX43,'Audit Values'!$A:$BW,60,FALSE))","v":5115.8},{"$f":"AB43/6*'Weighting Factors'!$O$6","v":426.3},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS42,VLOOKUP($CX43,'Audit Values'!$A:$BU,63,FALSE))","v":22146},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP42,VLOOKUP($CX43,'Audit Values'!$A:$BU,64,FALSE))","v":901},{"$f":"IF(A43=207, AE43,(AE43))*'Weighting Factors'!$O$9","v":436.1},0,{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG42,VLOOKUP($CX43,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ42,VLOOKUP($CX43,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ43*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR42,VLOOKUP($CX43,'Audit Values'!$A:$BU,66,FALSE))","v":4988},3099768,{"$f":"AM43/'Weighting Factors'!$O$5","v":658.7},{"$f":"CK43/'Weighting Factors'!$O$5","v":436.7},{"$f":"CO43/'Weighting Factors'!$O$5","v":1538.7},25974933,{"$f":"AQ43/'Weighting Factors'!$O$5","v":5519.5},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X42,VLOOKUP($CX43,'Audit Values'!$A:$BU,47,FALSE))","v":0},30700.9,26720.1,{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA42,VLOOKUP($CX43,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":25},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB42,VLOOKUP($CX43,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":127.8},0,{"$f":"SUM(AV43*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW43*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX43*'Weighting Factors'!$R$12)","v":342260},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F43>0,VLOOKUP($CX43,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F43),'Weighting Factors'!F43,VLOOKUP($CX43,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX43,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F43=\"\",\"\",IF('Weighting Factors'!H43=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U43+V43+AA43+AC43+AF43+AI43+AK43++AN43+AO43+AS43+AP43)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY43","v":126087051},{"$f":"SUM((AT43+AP43)*'Weighting Factors'!$O$5)+AY43","v":152061818},{"$f":"IF('Weighting Factors'!F43>0,'Weighting Factors'!F43,'Preliminary SO66'!AV42)","v":152375173},152061818,{"$f":"'Weighting Factors'!E43","v":0},{"$f":"Transportation!G43","v":0},{"$f":"IF(ISNA(VLOOKUP($CX43,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX43,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,152061818,{"$f":"SUM((U43+V43+AA43+AC43+AF43+AI43+AK43+AN43+AO43+AP43)*'Weighting Factors'!O$12)+(MAX(AQ43,'Weighting Factors'!B43))","v":151719724},{"$f":"'LOB%'!F41","v":0.33},50067509,50074178,50067509,0.33,{"$f":"ROUND(IF(U43<=99.9,(U43*1.014331),0),1)","v":0},{"$f":"AND(U43>99.9,U43<=299.9)","v":false},{"$f":"IF(BS43=TRUE,ROUND((U43-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU43*U43,1)","v":0},{"$f":"AND(U43>299.9,U43<=1621.9)","v":false},{"$f":"IF(BW43=TRUE,ROUND((U43-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY43*U43,1)","v":0},{"$f":"ROUND(IF(U43>=1622,(U43*0.03504),0),1)","v":783.1},91,{"$f":"AL43/CB43","v":54.813000000000002},{"$f":"IF(CC43<0.06,1,IF(CC43>=18.29,52,MATCH(CC43-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD43, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL43*CE43","v":2743400},{"$f":"CG43*'Weighting Factors'!$Q$7","v":2743400},3099768,{"$f":"AM43/'Weighting Factors'!$O$5","v":658.7},2055008,7255950,0.05,{"$f":"SUM((AT43*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY43)*CM43","v":7241035},7241035,{"$f":"AE43/AD43","v":4.07E-2},{"$f":"IF(CP43>=50%,AE43*10.5%,0)","v":0},{"$f":"IF(AND(CP43>35%,CP43<50%),AE43*(CP43-35%)*0.7,0)","v":0},{"$f":"AU43+AR43","v":32239.599999999999},{"$f":"'LOB Transfers'!G42","v":675911},{"$f":"'LOB Transfers'!J42","v":145196},{"$f":"'General Fund Transfers'!F42","v":2052287},{"$f":"SUM(R43+T43+AV43+AW43+AX43/6)","v":21976},"D0229"]
[230,"Johnson","Spring Hill ",3073.4,null,0,3073.4,3236,null,0,3236,3307.5,null,0,3307.5,{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C43,VLOOKUP($CX44,'Audit Values'!$A:$BW,73,FALSE))","v":3572.7},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F43,VLOOKUP($CX44,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},3572.7,{"$f":"IF('Military Provision'!J44=\"YES\", MAX('2022 Legal Max'!O44,'2022 Legal Max'!K44,AVERAGE('2022 Legal Max'!G44,'2022 Legal Max'!K44,'2022 Legal Max'!O44)), MAX(O44, K44))","v":3307.5},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL43,VLOOKUP($CX44,'Audit Values'!$A:$BU,58,FALSE))","v":6},3313.5,116.1,{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM43,VLOOKUP($CX44,'Audit Values'!$A:$BW,62,FALSE))","v":43.2},{"$f":"(W44/6)*'Weighting Factors'!$O$7","v":2.8},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN43,VLOOKUP($CX44,'Audit Values'!$A:$BW,61,FALSE))","v":30},{"$f":"Y44*'Weighting Factors'!$O$8","v":5.6},5.6,{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO43,VLOOKUP($CX44,'Audit Values'!$A:$BW,60,FALSE))","v":633.70000000000005},{"$f":"AB44/6*'Weighting Factors'!$O$6","v":52.8},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS43,VLOOKUP($CX44,'Audit Values'!$A:$BU,63,FALSE))","v":3598},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP43,VLOOKUP($CX44,'Audit Values'!$A:$BU,64,FALSE))","v":306},{"$f":"IF(A44=207, AE44,(AE44))*'Weighting Factors'!$O$9","v":148.1},0,{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG43,VLOOKUP($CX44,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ43,VLOOKUP($CX44,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ44*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR43,VLOOKUP($CX44,'Audit Values'!$A:$BU,66,FALSE))","v":1382},858837,{"$f":"AM44/'Weighting Factors'!$O$5","v":182.5},{"$f":"CK44/'Weighting Factors'!$O$5","v":790},{"$f":"CO44/'Weighting Factors'!$O$5","v":0},3541647,{"$f":"AQ44/'Weighting Factors'!$O$5","v":752.6},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X43,VLOOKUP($CX44,'Audit Values'!$A:$BU,47,FALSE))","v":0},5361.2,4608.6000000000004,{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA43,VLOOKUP($CX44,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1655},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB43,VLOOKUP($CX44,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":18.100000000000001},230,{"$f":"SUM(AV44*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW44*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX44*'Weighting Factors'!$R$12)","v":8468840},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F44>0,VLOOKUP($CX44,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F44),'Weighting Factors'!F44,VLOOKUP($CX44,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX44,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U44+V44+AA44+AC44+AF44+AI44+AK44++AN44+AO44+AS44+AP44)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY44","v":30156912},{"$f":"SUM((AT44+AP44)*'Weighting Factors'!$O$5)+AY44","v":33698647},{"$f":"IF('Weighting Factors'!F44>0,'Weighting Factors'!F44,'Preliminary SO66'!AV43)","v":39245119},33698647,{"$f":"'Weighting Factors'!E44","v":0},{"$f":"Transportation!G44","v":0},{"$f":"IF(ISNA(VLOOKUP($CX44,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX44,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-67355},-67355,33631292,{"$f":"SUM((U44+V44+AA44+AC44+AF44+AI44+AK44+AN44+AO44+AP44)*'Weighting Factors'!O$12)+(MAX(AQ44,'Weighting Factors'!B44))","v":25229719},{"$f":"'LOB%'!F42","v":0.33},8325807,8753410,8325807,0.33,{"$f":"ROUND(IF(U44<=99.9,(U44*1.014331),0),1)","v":0},{"$f":"AND(U44>99.9,U44<=299.9)","v":false},{"$f":"IF(BS44=TRUE,ROUND((U44-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU44*U44,1)","v":0},{"$f":"AND(U44>299.9,U44<=1621.9)","v":false},{"$f":"IF(BW44=TRUE,ROUND((U44-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY44*U44,1)","v":0},{"$f":"ROUND(IF(U44>=1622,(U44*0.03504),0),1)","v":116.1},71,{"$f":"AL44/CB44","v":19.465},{"$f":"IF(CC44<0.06,1,IF(CC44>=18.29,52,MATCH(CC44-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD44, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL44*CE44","v":760100},{"$f":"CG44*'Weighting Factors'!$Q$7","v":760100},858837,{"$f":"AM44/'Weighting Factors'!$O$5","v":182.5},3717700,0,3.9E-2,{"$f":"SUM((AT44*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY44)*CM44","v":1314247},0,{"$f":"AE44/AD44","v":8.5000000000000006E-2},{"$f":"IF(CP44>=50%,AE44*10.5%,0)","v":0},{"$f":"IF(AND(CP44>35%,CP44<50%),AE44*(CP44-35%)*0.7,0)","v":0},{"$f":"AU44+AR44","v":5361.2},{"$f":"'LOB Transfers'!G43","v":230625},{"$f":"'LOB Transfers'!J43","v":8326},{"$f":"'General Fund Transfers'!F43","v":696959},{"$f":"SUM(R44+T44+AV44+AW44+AX44/6)","v":5290.1},"D0230"]
[231,"Johnson","Gardner Edgerton ",5882.1,null,0,5882.1,5955.7,null,0,5955.7,5681.6,null,0,5681.6,{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C44,VLOOKUP($CX45,'Audit Values'!$A:$BW,73,FALSE))","v":5688.7},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F44,VLOOKUP($CX45,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},5688.7,{"$f":"IF('Military Provision'!J45=\"YES\", MAX('2022 Legal Max'!O45,'2022 Legal Max'!K45,AVERAGE('2022 Legal Max'!G45,'2022 Legal Max'!K45,'2022 Legal Max'!O45)), MAX(O45, K45))","v":5955.7},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL44,VLOOKUP($CX45,'Audit Values'!$A:$BU,58,FALSE))","v":10},5965.7,209,{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM44,VLOOKUP($CX45,'Audit Values'!$A:$BW,62,FALSE))","v":337.3},{"$f":"(W45/6)*'Weighting Factors'!$O$7","v":22.2},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN44,VLOOKUP($CX45,'Audit Values'!$A:$BW,61,FALSE))","v":157},{"$f":"Y45*'Weighting Factors'!$O$8","v":29},29,{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO44,VLOOKUP($CX45,'Audit Values'!$A:$BW,60,FALSE))","v":1458.2},{"$f":"AB45/6*'Weighting Factors'!$O$6","v":121.5},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS44,VLOOKUP($CX45,'Audit Values'!$A:$BU,63,FALSE))","v":5763},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP44,VLOOKUP($CX45,'Audit Values'!$A:$BU,64,FALSE))","v":1089},{"$f":"IF(A45=207, AE45,(AE45))*'Weighting Factors'!$O$9","v":527.1},0,{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG44,VLOOKUP($CX45,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ44,VLOOKUP($CX45,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ45*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR44,VLOOKUP($CX45,'Audit Values'!$A:$BU,66,FALSE))","v":1120},771948,{"$f":"AM45/'Weighting Factors'!$O$5","v":164},{"$f":"CK45/'Weighting Factors'!$O$5","v":196.4},{"$f":"CO45/'Weighting Factors'!$O$5","v":118.1},8046165,{"$f":"AQ45/'Weighting Factors'!$O$5","v":1709.8},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X44,VLOOKUP($CX45,'Audit Values'!$A:$BU,47,FALSE))","v":1},8923.5,7331.8,{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA44,VLOOKUP($CX45,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB44,VLOOKUP($CX45,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV45*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW45*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX45*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F45>0,VLOOKUP($CX45,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F45),'Weighting Factors'!F45,VLOOKUP($CX45,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX45,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F45=\"\",\"\",IF('Weighting Factors'!H45=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U45+V45+AA45+AC45+AF45+AI45+AK45++AN45+AO45+AS45+AP45)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY45","v":34503451},{"$f":"SUM((AT45+AP45)*'Weighting Factors'!$O$5)+AY45","v":42549770},{"$f":"IF('Weighting Factors'!F45>0,'Weighting Factors'!F45,'Preliminary SO66'!AV44)","v":43010016},42549770,{"$f":"'Weighting Factors'!E45","v":0},{"$f":"Transportation!G45","v":0},{"$f":"IF(ISNA(VLOOKUP($CX45,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX45,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,42549770,{"$f":"SUM((U45+V45+AA45+AC45+AF45+AI45+AK45+AN45+AO45+AP45)*'Weighting Factors'!O$12)+(MAX(AQ45,'Weighting Factors'!B45))","v":42544910},{"$f":"'LOB%'!F43","v":0.33},14039820,14191784,14039820,0.33,{"$f":"ROUND(IF(U45<=99.9,(U45*1.014331),0),1)","v":0},{"$f":"AND(U45>99.9,U45<=299.9)","v":false},{"$f":"IF(BS45=TRUE,ROUND((U45-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU45*U45,1)","v":0},{"$f":"AND(U45>299.9,U45<=1621.9)","v":false},{"$f":"IF(BW45=TRUE,ROUND((U45-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY45*U45,1)","v":0},{"$f":"ROUND(IF(U45>=1622,(U45*0.03504),0),1)","v":209},103,{"$f":"AL45/CB45","v":10.874000000000001},{"$f":"IF(CC45<0.06,1,IF(CC45>=18.29,52,MATCH(CC45-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":49},{"$f":"VLOOKUP(CD45, 'Weighting Factors'!$U$5:$X$56,4)","v":610},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL45*CE45","v":683200},{"$f":"CG45*'Weighting Factors'!$Q$7","v":683200},771948,{"$f":"AM45/'Weighting Factors'!$O$5","v":164},924119,555717,1.3899999999999999E-2,{"$f":"SUM((AT45*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY45)*CM45","v":583716},555717,{"$f":"AE45/AD45","v":0.189},{"$f":"IF(CP45>=50%,AE45*10.5%,0)","v":0},{"$f":"IF(AND(CP45>35%,CP45<50%),AE45*(CP45-35%)*0.7,0)","v":0},{"$f":"AU45+AR45","v":9041.6},{"$f":"'LOB Transfers'!G44","v":819925},{"$f":"'LOB Transfers'!J44","v":44927},{"$f":"'General Fund Transfers'!F44","v":2480533},{"$f":"SUM(R45+T45+AV45+AW45+AX45/6)","v":5698.7},"D0231"]
[232,"Johnson","De Soto ",7262.7,null,0,7262.7,7307.1,null,0,7307.1,6914.4,null,0,6914.4,{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C45,VLOOKUP($CX46,'Audit Values'!$A:$BW,73,FALSE))","v":7236.8},{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F45,VLOOKUP($CX46,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},7236.8,{"$f":"IF('Military Provision'!J46=\"YES\", MAX('2022 Legal Max'!O46,'2022 Legal Max'!K46,AVERAGE('2022 Legal Max'!G46,'2022 Legal Max'!K46,'2022 Legal Max'!O46)), MAX(O46, K46))","v":7307.1},{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL45,VLOOKUP($CX46,'Audit Values'!$A:$BU,58,FALSE))","v":17},7324.1,256.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM45,VLOOKUP($CX46,'Audit Values'!$A:$BW,62,FALSE))","v":1109.3},{"$f":"(W46/6)*'Weighting Factors'!$O$7","v":73},{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN45,VLOOKUP($CX46,'Audit Values'!$A:$BW,61,FALSE))","v":253},{"$f":"Y46*'Weighting Factors'!$O$8","v":46.8},73,{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO45,VLOOKUP($CX46,'Audit Values'!$A:$BW,60,FALSE))","v":2338.1},{"$f":"AB46/6*'Weighting Factors'!$O$6","v":194.8},{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS45,VLOOKUP($CX46,'Audit Values'!$A:$BU,63,FALSE))","v":7315},{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP45,VLOOKUP($CX46,'Audit Values'!$A:$BU,64,FALSE))","v":488},{"$f":"IF(A46=207, AE46,(AE46))*'Weighting Factors'!$O$9","v":236.2},0,{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG45,VLOOKUP($CX46,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ45,VLOOKUP($CX46,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ46*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR45,VLOOKUP($CX46,'Audit Values'!$A:$BU,66,FALSE))","v":1768},1138668,{"$f":"AM46/'Weighting Factors'!$O$5","v":242},{"$f":"CK46/'Weighting Factors'!$O$5","v":0},{"$f":"CO46/'Weighting Factors'!$O$5","v":464.6},6151929,{"$f":"AQ46/'Weighting Factors'!$O$5","v":1307.3},{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X45,VLOOKUP($CX46,'Audit Values'!$A:$BU,47,FALSE))","v":0},9634,8791.2999999999993,{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA45,VLOOKUP($CX46,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB45,VLOOKUP($CX46,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":5.7},0,{"$f":"SUM(AV46*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW46*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX46*'Weighting Factors'!$R$12)","v":19690},23,{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX46,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F46=\"\",\"\",IF('Weighting Factors'!H46=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U46+V46+AA46+AC46+AF46+AI46+AK46++AN46+AO46+AS46+AP46)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY46","v":41391548},{"$f":"SUM((AT46+AP46)*'Weighting Factors'!$O$5)+AY46","v":47543702},{"$f":"IF('Weighting Factors'!F46>0,'Weighting Factors'!F46,'Preliminary SO66'!AV45)","v":48633626},47543702,{"$f":"'Weighting Factors'!E46","v":0},{"$f":"Transportation!G46","v":0},{"$f":"IF(ISNA(VLOOKUP($CX46,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX46,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,47543702,{"$f":"SUM((U46+V46+AA46+AC46+AF46+AI46+AK46+AN46+AO46+AP46)*'Weighting Factors'!O$12)+(MAX(AQ46,'Weighting Factors'!B46))","v":47523787},{"$f":"'LOB%'!F44","v":0.33},15682850,16028249,15682850,0.33,{"$f":"ROUND(IF(U46<=99.9,(U46*1.014331),0),1)","v":0},{"$f":"AND(U46>99.9,U46<=299.9)","v":false},{"$f":"IF(BS46=TRUE,ROUND((U46-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU46*U46,1)","v":0},{"$f":"AND(U46>299.9,U46<=1621.9)","v":false},{"$f":"IF(BW46=TRUE,ROUND((U46-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY46*U46,1)","v":0},{"$f":"ROUND(IF(U46>=1622,(U46*0.03504),0),1)","v":256.60000000000002},100,{"$f":"AL46/CB46","v":17.68},{"$f":"IF(CC46<0.06,1,IF(CC46>=18.29,52,MATCH(CC46-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":51},{"$f":"VLOOKUP(CD46, 'Weighting Factors'!$U$5:$X$56,4)","v":570},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL46*CE46","v":1007760},{"$f":"CG46*'Weighting Factors'!$Q$7","v":1007760},1138668,{"$f":"AM46/'Weighting Factors'!$O$5","v":242},0,2233451,4.82E-2,{"$f":"SUM((AT46*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY46)*CM46","v":2186222},2186222,{"$f":"AE46/AD46","v":6.6699999999999995E-2},{"$f":"IF(CP46>=50%,AE46*10.5%,0)","v":0},{"$f":"IF(AND(CP46>35%,CP46<50%),AE46*(CP46-35%)*0.7,0)","v":0},{"$f":"AU46+AR46","v":10098.6},{"$f":"'LOB Transfers'!G45","v":366979},{"$f":"'LOB Transfers'!J45","v":112917},{"$f":"'General Fund Transfers'!F45","v":1111557},{"$f":"SUM(R46+T46+AV46+AW46+AX46/6)","v":7261.5},"D0232"]
[233,"Johnson","Olathe ",29177.1,null,0,29177.1,29287.599999999999,2,0,29285.599999999999,28385.8,null,0,28385.8,{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C46,VLOOKUP($CX47,'Audit Values'!$A:$BW,73,FALSE))","v":28066.1},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F46,VLOOKUP($CX47,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},28066.1,{"$f":"IF('Military Provision'!J47=\"YES\", MAX('2022 Legal Max'!O47,'2022 Legal Max'!K47,AVERAGE('2022 Legal Max'!G47,'2022 Legal Max'!K47,'2022 Legal Max'!O47)), MAX(O47, K47))","v":29285.599999999999},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL46,VLOOKUP($CX47,'Audit Values'!$A:$BU,58,FALSE))","v":53.3},29338.9,1028,{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM46,VLOOKUP($CX47,'Audit Values'!$A:$BW,62,FALSE))","v":3472.6},{"$f":"(W47/6)*'Weighting Factors'!$O$7","v":228.6},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN46,VLOOKUP($CX47,'Audit Values'!$A:$BW,61,FALSE))","v":2413},{"$f":"Y47*'Weighting Factors'!$O$8","v":446.4},446.4,{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO46,VLOOKUP($CX47,'Audit Values'!$A:$BW,60,FALSE))","v":7448.8},{"$f":"AB47/6*'Weighting Factors'!$O$6","v":620.70000000000005},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS46,VLOOKUP($CX47,'Audit Values'!$A:$BU,63,FALSE))","v":28438},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP46,VLOOKUP($CX47,'Audit Values'!$A:$BU,64,FALSE))","v":5088},{"$f":"IF(A47=207, AE47,(AE47))*'Weighting Factors'!$O$9","v":2462.6},0,{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG46,VLOOKUP($CX47,'Audit Values'!$A:$BW,70,FALSE))","v":102.8},102.8,{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ46,VLOOKUP($CX47,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ47*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR46,VLOOKUP($CX47,'Audit Values'!$A:$BU,66,FALSE))","v":5293},3289308,{"$f":"AM47/'Weighting Factors'!$O$5","v":699},{"$f":"CK47/'Weighting Factors'!$O$5","v":4043.4},{"$f":"CO47/'Weighting Factors'!$O$5","v":2319},34278255,{"$f":"AQ47/'Weighting Factors'!$O$5","v":7283.9},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X46,VLOOKUP($CX47,'Audit Values'!$A:$BU,47,FALSE))","v":0},46025.7,41060.800000000003,{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA46,VLOOKUP($CX47,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":301},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB46,VLOOKUP($CX47,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.8},228.75,{"$f":"SUM(AV47*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW47*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX47*'Weighting Factors'!$R$12)","v":1668544},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F47>0,VLOOKUP($CX47,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F47),'Weighting Factors'!F47,VLOOKUP($CX47,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX47,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F47=\"\",\"\",IF('Weighting Factors'!H47=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U47+V47+AA47+AC47+AF47+AI47+AK47++AN47+AO47+AS47+AP47)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY47","v":194900669},{"$f":"SUM((AT47+AP47)*'Weighting Factors'!$O$5)+AY47","v":229178702},{"$f":"IF('Weighting Factors'!F47>0,'Weighting Factors'!F47,'Preliminary SO66'!AV46)","v":234491619},229178702,{"$f":"'Weighting Factors'!E47","v":0},{"$f":"Transportation!G47","v":0},{"$f":"IF(ISNA(VLOOKUP($CX47,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX47,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,229178702,{"$f":"SUM((U47+V47+AA47+AC47+AF47+AI47+AK47+AN47+AO47+AP47)*'Weighting Factors'!O$12)+(MAX(AQ47,'Weighting Factors'!B47))","v":227510380},{"$f":"'LOB%'!F45","v":0.33},75078425,76890423,75078425,0.33,{"$f":"ROUND(IF(U47<=99.9,(U47*1.014331),0),1)","v":0},{"$f":"AND(U47>99.9,U47<=299.9)","v":false},{"$f":"IF(BS47=TRUE,ROUND((U47-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU47*U47,1)","v":0},{"$f":"AND(U47>299.9,U47<=1621.9)","v":false},{"$f":"IF(BW47=TRUE,ROUND((U47-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY47*U47,1)","v":0},{"$f":"ROUND(IF(U47>=1622,(U47*0.03504),0),1)","v":1028},75.3,{"$f":"AL47/CB47","v":70.292000000000002},{"$f":"IF(CC47<0.06,1,IF(CC47>=18.29,52,MATCH(CC47-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD47, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL47*CE47","v":2911150},{"$f":"CG47*'Weighting Factors'!$Q$7","v":2911150},3289308,{"$f":"AM47/'Weighting Factors'!$O$5","v":699},19028131,11166261,0.05,{"$f":"SUM((AT47*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY47)*CM47","v":10913274},10913274,{"$f":"AE47/AD47","v":0.1789},{"$f":"IF(CP47>=50%,AE47*10.5%,0)","v":0},{"$f":"IF(AND(CP47>35%,CP47<50%),AE47*(CP47-35%)*0.7,0)","v":0},{"$f":"AU47+AR47","v":48344.7},{"$f":"'LOB Transfers'!G46","v":3829000},{"$f":"'LOB Transfers'!J46","v":690722},{"$f":"'General Fund Transfers'!F46","v":12072772},{"$f":"SUM(R47+T47+AV47+AW47+AX47/6)","v":28459.3},"D0233"]
[234,"Bourbon","Fort Scott ",1863,null,0,1863,1823.1,null,0,1823.1,1726.1,null,0,1726.1,{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C47,VLOOKUP($CX48,'Audit Values'!$A:$BW,73,FALSE))","v":1748.2},{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F47,VLOOKUP($CX48,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1748.2,{"$f":"IF('Military Provision'!J48=\"YES\", MAX('2022 Legal Max'!O48,'2022 Legal Max'!K48,AVERAGE('2022 Legal Max'!G48,'2022 Legal Max'!K48,'2022 Legal Max'!O48)), MAX(O48, K48))","v":1823.1},{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL47,VLOOKUP($CX48,'Audit Values'!$A:$BU,58,FALSE))","v":16},1839.1,64.400000000000006,{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM47,VLOOKUP($CX48,'Audit Values'!$A:$BW,62,FALSE))","v":6.7},{"$f":"(W48/6)*'Weighting Factors'!$O$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN47,VLOOKUP($CX48,'Audit Values'!$A:$BW,61,FALSE))","v":8},{"$f":"Y48*'Weighting Factors'!$O$8","v":1.5},1.5,{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO47,VLOOKUP($CX48,'Audit Values'!$A:$BW,60,FALSE))","v":571.4},{"$f":"AB48/6*'Weighting Factors'!$O$6","v":47.6},{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS47,VLOOKUP($CX48,'Audit Values'!$A:$BU,63,FALSE))","v":1795},{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP47,VLOOKUP($CX48,'Audit Values'!$A:$BU,64,FALSE))","v":855},{"$f":"IF(A48=207, AE48,(AE48))*'Weighting Factors'!$O$9","v":413.8},75.599999999999994,{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG47,VLOOKUP($CX48,'Audit Values'!$A:$BW,70,FALSE))","v":65.8},75.599999999999994,{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ47,VLOOKUP($CX48,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ48*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR47,VLOOKUP($CX48,'Audit Values'!$A:$BU,66,FALSE))","v":502},493473,{"$f":"AM48/'Weighting Factors'!$O$5","v":104.9},{"$f":"CK48/'Weighting Factors'!$O$5","v":0},{"$f":"CO48/'Weighting Factors'!$O$5","v":0},1946200,{"$f":"AQ48/'Weighting Factors'!$O$5","v":413.6},{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X47,VLOOKUP($CX48,'Audit Values'!$A:$BU,47,FALSE))","v":0},2960.5,2546.9,{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA47,VLOOKUP($CX48,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB47,VLOOKUP($CX48,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1.3},0,{"$f":"SUM(AV48*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW48*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX48*'Weighting Factors'!$R$12)","v":47210},23,{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX48,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F48=\"\",\"\",IF('Weighting Factors'!H48=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U48+V48+AA48+AC48+AF48+AI48+AK48++AN48+AO48+AS48+AP48)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY48","v":12032921},{"$f":"SUM((AT48+AP48)*'Weighting Factors'!$O$5)+AY48","v":13979323},{"$f":"IF('Weighting Factors'!F48>0,'Weighting Factors'!F48,'Preliminary SO66'!AV47)","v":14003147},13979323,{"$f":"'Weighting Factors'!E48","v":0},{"$f":"Transportation!G48","v":0},{"$f":"IF(ISNA(VLOOKUP($CX48,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX48,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,13979323,{"$f":"SUM((U48+V48+AA48+AC48+AF48+AI48+AK48+AN48+AO48+AP48)*'Weighting Factors'!O$12)+(MAX(AQ48,'Weighting Factors'!B48))","v":13931911},{"$f":"'LOB%'!F46","v":0.31},4318892,4280794,4280794,0.30730000000000002,{"$f":"ROUND(IF(U48<=99.9,(U48*1.014331),0),1)","v":0},{"$f":"AND(U48>99.9,U48<=299.9)","v":false},{"$f":"IF(BS48=TRUE,ROUND((U48-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU48*U48,1)","v":0},{"$f":"AND(U48>299.9,U48<=1621.9)","v":false},{"$f":"IF(BW48=TRUE,ROUND((U48-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY48*U48,1)","v":0},{"$f":"ROUND(IF(U48>=1622,(U48*0.03504),0),1)","v":64.400000000000006},300,{"$f":"AL48/CB48","v":1.673},{"$f":"IF(CC48<0.06,1,IF(CC48>=18.29,52,MATCH(CC48-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":36},{"$f":"VLOOKUP(CD48, 'Weighting Factors'!$U$5:$X$56,4)","v":870},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL48*CE48","v":436740},{"$f":"CG48*'Weighting Factors'!$Q$7","v":436740},493473,{"$f":"AM48/'Weighting Factors'!$O$5","v":104.9},0,0,0,{"$f":"SUM((AT48*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY48)*CM48","v":0},0,{"$f":"AE48/AD48","v":0.4763},{"$f":"IF(CP48>=50%,AE48*10.5%,0)","v":0},{"$f":"IF(AND(CP48>35%,CP48<50%),AE48*(CP48-35%)*0.7,0)","v":75.599999999999994},{"$f":"AU48+AR48","v":2960.5},{"$f":"'LOB Transfers'!G47","v":601452},{"$f":"'LOB Transfers'!J47","v":2140},{"$f":"'General Fund Transfers'!F47","v":2303116},{"$f":"SUM(R48+T48+AV48+AW48+AX48/6)","v":1774.5},"D0234"]
[235,"Bourbon","Uniontown ",428.5,null,0,428.5,429.5,null,0,429.5,443.5,null,0,443.5,{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C48,VLOOKUP($CX49,'Audit Values'!$A:$BW,73,FALSE))","v":453.5},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F48,VLOOKUP($CX49,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},453.5,{"$f":"IF('Military Provision'!J49=\"YES\", MAX('2022 Legal Max'!O49,'2022 Legal Max'!K49,AVERAGE('2022 Legal Max'!G49,'2022 Legal Max'!K49,'2022 Legal Max'!O49)), MAX(O49, K49))","v":443.5},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL48,VLOOKUP($CX49,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},448,194.4,{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM48,VLOOKUP($CX49,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W49/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN48,VLOOKUP($CX49,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y49*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO48,VLOOKUP($CX49,'Audit Values'!$A:$BW,60,FALSE))","v":77.900000000000006},{"$f":"AB49/6*'Weighting Factors'!$O$6","v":6.5},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS48,VLOOKUP($CX49,'Audit Values'!$A:$BU,63,FALSE))","v":465},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP48,VLOOKUP($CX49,'Audit Values'!$A:$BU,64,FALSE))","v":201},{"$f":"IF(A49=207, AE49,(AE49))*'Weighting Factors'!$O$9","v":97.3},11.6,{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG48,VLOOKUP($CX49,'Audit Values'!$A:$BW,70,FALSE))","v":12.7},12.7,{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ48,VLOOKUP($CX49,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ49*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR48,VLOOKUP($CX49,'Audit Values'!$A:$BU,66,FALSE))","v":266},297548,{"$f":"AM49/'Weighting Factors'!$O$5","v":63.2},{"$f":"CK49/'Weighting Factors'!$O$5","v":0},{"$f":"CO49/'Weighting Factors'!$O$5","v":0},494822,{"$f":"AQ49/'Weighting Factors'!$O$5","v":105.1},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X48,VLOOKUP($CX49,'Audit Values'!$A:$BU,47,FALSE))","v":0},927.2,822.1,{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA48,VLOOKUP($CX49,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB48,VLOOKUP($CX49,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1},0,{"$f":"SUM(AV49*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW49*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX49*'Weighting Factors'!$R$12)","v":16700},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F49>0,VLOOKUP($CX49,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F49),'Weighting Factors'!F49,VLOOKUP($CX49,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX49,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U49+V49+AA49+AC49+AF49+AI49+AK49++AN49+AO49+AS49+AP49)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY49","v":3885503},{"$f":"SUM((AT49+AP49)*'Weighting Factors'!$O$5)+AY49","v":4380103},{"$f":"IF('Weighting Factors'!F49>0,'Weighting Factors'!F49,'Preliminary SO66'!AV48)","v":4385401},4380103,{"$f":"'Weighting Factors'!E49","v":0},{"$f":"Transportation!G49","v":0},{"$f":"IF(ISNA(VLOOKUP($CX49,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX49,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4380103,{"$f":"SUM((U49+V49+AA49+AC49+AF49+AI49+AK49+AN49+AO49+AP49)*'Weighting Factors'!O$12)+(MAX(AQ49,'Weighting Factors'!B49))","v":4363625},{"$f":"'LOB%'!F47","v":0.31},1352724,1357234,1352724,0.31,{"$f":"ROUND(IF(U49<=99.9,(U49*1.014331),0),1)","v":0},{"$f":"AND(U49>99.9,U49<=299.9)","v":false},{"$f":"IF(BS49=TRUE,ROUND((U49-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU49*U49,1)","v":0},{"$f":"AND(U49>299.9,U49<=1621.9)","v":true},{"$f":"IF(BW49=TRUE,ROUND((U49-300)*1.2375,4),0)","v":183.15},0.43390299999999998,{"$f":"ROUND(BY49*U49,1)","v":194.4},{"$f":"ROUND(IF(U49>=1622,(U49*0.03504),0),1)","v":0},309,{"$f":"AL49/CB49","v":0.86099999999999999},{"$f":"IF(CC49<0.06,1,IF(CC49>=18.29,52,MATCH(CC49-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD49, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL49*CE49","v":263340},{"$f":"CG49*'Weighting Factors'!$Q$7","v":263340},297548,{"$f":"AM49/'Weighting Factors'!$O$5","v":63.2},0,0,0,{"$f":"SUM((AT49*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY49)*CM49","v":0},0,{"$f":"AE49/AD49","v":0.43230000000000002},{"$f":"IF(CP49>=50%,AE49*10.5%,0)","v":0},{"$f":"IF(AND(CP49>35%,CP49<50%),AE49*(CP49-35%)*0.7,0)","v":11.6},{"$f":"AU49+AR49","v":927.2},{"$f":"'LOB Transfers'!G48","v":142712},{"$f":"'LOB Transfers'!J48","v":0},{"$f":"'General Fund Transfers'!F48","v":517660},{"$f":"SUM(R49+T49+AV49+AW49+AX49/6)","v":462},"D0235"]
[237,"Smith","Smith Center ",423.3,null,0,423.3,399,null,0,399,394.9,null,0,394.9,{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C49,VLOOKUP($CX50,'Audit Values'!$A:$BW,73,FALSE))","v":433},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F49,VLOOKUP($CX50,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},433,{"$f":"IF('Military Provision'!J50=\"YES\", MAX('2022 Legal Max'!O50,'2022 Legal Max'!K50,AVERAGE('2022 Legal Max'!G50,'2022 Legal Max'!K50,'2022 Legal Max'!O50)), MAX(O50, K50))","v":399},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL49,VLOOKUP($CX50,'Audit Values'!$A:$BU,58,FALSE))","v":2.5},401.5,180.6,{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM49,VLOOKUP($CX50,'Audit Values'!$A:$BW,62,FALSE))","v":8.1999999999999993},{"$f":"(W50/6)*'Weighting Factors'!$O$7","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN49,VLOOKUP($CX50,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y50*'Weighting Factors'!$O$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO49,VLOOKUP($CX50,'Audit Values'!$A:$BW,60,FALSE))","v":156.4},{"$f":"AB50/6*'Weighting Factors'!$O$6","v":13},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS49,VLOOKUP($CX50,'Audit Values'!$A:$BU,63,FALSE))","v":446},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP49,VLOOKUP($CX50,'Audit Values'!$A:$BU,64,FALSE))","v":127},{"$f":"IF(A50=207, AE50,(AE50))*'Weighting Factors'!$O$9","v":61.5},0,{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG49,VLOOKUP($CX50,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ49,VLOOKUP($CX50,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ50*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR49,VLOOKUP($CX50,'Audit Values'!$A:$BU,66,FALSE))","v":129},185112,{"$f":"AM50/'Weighting Factors'!$O$5","v":39.299999999999997},{"$f":"CK50/'Weighting Factors'!$O$5","v":0},{"$f":"CO50/'Weighting Factors'!$O$5","v":0},548461,{"$f":"AQ50/'Weighting Factors'!$O$5","v":116.5},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X49,VLOOKUP($CX50,'Audit Values'!$A:$BU,47,FALSE))","v":0},813,696.5,{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA49,VLOOKUP($CX50,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB49,VLOOKUP($CX50,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV50*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW50*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX50*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F50>0,VLOOKUP($CX50,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F50),'Weighting Factors'!F50,VLOOKUP($CX50,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX50,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F50=\"\",\"\",IF('Weighting Factors'!H50=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U50+V50+AA50+AC50+AF50+AI50+AK50++AN50+AO50+AS50+AP50)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY50","v":3277729},{"$f":"SUM((AT50+AP50)*'Weighting Factors'!$O$5)+AY50","v":3825978},{"$f":"IF('Weighting Factors'!F50>0,'Weighting Factors'!F50,'Preliminary SO66'!AV49)","v":3938451},3825978,{"$f":"'Weighting Factors'!E50","v":0},{"$f":"Transportation!G50","v":0},{"$f":"IF(ISNA(VLOOKUP($CX50,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX50,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3825978,{"$f":"SUM((U50+V50+AA50+AC50+AF50+AI50+AK50+AN50+AO50+AP50)*'Weighting Factors'!O$12)+(MAX(AQ50,'Weighting Factors'!B50))","v":3863764},{"$f":"'LOB%'!F48","v":0.33},1275042,1299650,1275042,0.33,{"$f":"ROUND(IF(U50<=99.9,(U50*1.014331),0),1)","v":0},{"$f":"AND(U50>99.9,U50<=299.9)","v":false},{"$f":"IF(BS50=TRUE,ROUND((U50-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU50*U50,1)","v":0},{"$f":"AND(U50>299.9,U50<=1621.9)","v":true},{"$f":"IF(BW50=TRUE,ROUND((U50-300)*1.2375,4),0)","v":125.6063},0.44970199999999999,{"$f":"ROUND(BY50*U50,1)","v":180.6},{"$f":"ROUND(IF(U50>=1622,(U50*0.03504),0),1)","v":0},599,{"$f":"AL50/CB50","v":0.215},{"$f":"IF(CC50<0.06,1,IF(CC50>=18.29,52,MATCH(CC50-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":16},{"$f":"VLOOKUP(CD50, 'Weighting Factors'!$U$5:$X$56,4)","v":1270},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL50*CE50","v":163830},{"$f":"CG50*'Weighting Factors'!$Q$7","v":163830},185112,{"$f":"AM50/'Weighting Factors'!$O$5","v":39.299999999999997},0,0,0,{"$f":"SUM((AT50*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY50)*CM50","v":0},0,{"$f":"AE50/AD50","v":0.2848},{"$f":"IF(CP50>=50%,AE50*10.5%,0)","v":0},{"$f":"IF(AND(CP50>35%,CP50<50%),AE50*(CP50-35%)*0.7,0)","v":0},{"$f":"AU50+AR50","v":813},{"$f":"'LOB Transfers'!G49","v":96776},{"$f":"'LOB Transfers'!J49","v":893},{"$f":"'General Fund Transfers'!F49","v":289419},{"$f":"SUM(R50+T50+AV50+AW50+AX50/6)","v":435.5},"D0237"]
[239,"Ottawa","North Ottawa County ",594.79999999999995,null,0,594.79999999999995,618.6,null,0,618.6,595.4,null,0,595.4,{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C50,VLOOKUP($CX51,'Audit Values'!$A:$BW,73,FALSE))","v":633.5},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F50,VLOOKUP($CX51,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},633.5,{"$f":"IF('Military Provision'!J51=\"YES\", MAX('2022 Legal Max'!O51,'2022 Legal Max'!K51,AVERAGE('2022 Legal Max'!G51,'2022 Legal Max'!K51,'2022 Legal Max'!O51)), MAX(O51, K51))","v":618.6},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL50,VLOOKUP($CX51,'Audit Values'!$A:$BU,58,FALSE))","v":0},618.6,232.6,{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM50,VLOOKUP($CX51,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W51/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN50,VLOOKUP($CX51,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y51*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO50,VLOOKUP($CX51,'Audit Values'!$A:$BW,60,FALSE))","v":151.9},{"$f":"AB51/6*'Weighting Factors'!$O$6","v":12.7},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS50,VLOOKUP($CX51,'Audit Values'!$A:$BU,63,FALSE))","v":639},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP50,VLOOKUP($CX51,'Audit Values'!$A:$BU,64,FALSE))","v":186},{"$f":"IF(A51=207, AE51,(AE51))*'Weighting Factors'!$O$9","v":90},0,{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG50,VLOOKUP($CX51,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ50,VLOOKUP($CX51,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ51*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR50,VLOOKUP($CX51,'Audit Values'!$A:$BU,66,FALSE))","v":180},225754,{"$f":"AM51/'Weighting Factors'!$O$5","v":48},{"$f":"CK51/'Weighting Factors'!$O$5","v":0},{"$f":"CO51/'Weighting Factors'!$O$5","v":0},738286,{"$f":"AQ51/'Weighting Factors'!$O$5","v":156.9},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X50,VLOOKUP($CX51,'Audit Values'!$A:$BU,47,FALSE))","v":0},1158.8,1001.9,{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA50,VLOOKUP($CX51,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB50,VLOOKUP($CX51,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV51*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW51*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX51*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F51>0,VLOOKUP($CX51,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F51),'Weighting Factors'!F51,VLOOKUP($CX51,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX51,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F51=\"\",\"\",IF('Weighting Factors'!H51=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U51+V51+AA51+AC51+AF51+AI51+AK51++AN51+AO51+AS51+AP51)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY51","v":4714941},{"$f":"SUM((AT51+AP51)*'Weighting Factors'!$O$5)+AY51","v":5453313},{"$f":"IF('Weighting Factors'!F51>0,'Weighting Factors'!F51,'Preliminary SO66'!AV50)","v":5474960},5453313,{"$f":"'Weighting Factors'!E51","v":0},{"$f":"Transportation!G51","v":0},{"$f":"IF(ISNA(VLOOKUP($CX51,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX51,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5453313,{"$f":"SUM((U51+V51+AA51+AC51+AF51+AI51+AK51+AN51+AO51+AP51)*'Weighting Factors'!O$12)+(MAX(AQ51,'Weighting Factors'!B51))","v":5453227},{"$f":"'LOB%'!F49","v":0.33},1799565,1806668,1799565,0.33,{"$f":"ROUND(IF(U51<=99.9,(U51*1.014331),0),1)","v":0},{"$f":"AND(U51>99.9,U51<=299.9)","v":false},{"$f":"IF(BS51=TRUE,ROUND((U51-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU51*U51,1)","v":0},{"$f":"AND(U51>299.9,U51<=1621.9)","v":true},{"$f":"IF(BW51=TRUE,ROUND((U51-300)*1.2375,4),0)","v":394.26749999999998},0.375942,{"$f":"ROUND(BY51*U51,1)","v":232.6},{"$f":"ROUND(IF(U51>=1622,(U51*0.03504),0),1)","v":0},418.5,{"$f":"AL51/CB51","v":0.43},{"$f":"IF(CC51<0.06,1,IF(CC51>=18.29,52,MATCH(CC51-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":24},{"$f":"VLOOKUP(CD51, 'Weighting Factors'!$U$5:$X$56,4)","v":1110},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL51*CE51","v":199800},{"$f":"CG51*'Weighting Factors'!$Q$7","v":199800},225754,{"$f":"AM51/'Weighting Factors'!$O$5","v":48},0,0,0,{"$f":"SUM((AT51*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY51)*CM51","v":0},0,{"$f":"AE51/AD51","v":0.29110000000000003},{"$f":"IF(CP51>=50%,AE51*10.5%,0)","v":0},{"$f":"IF(AND(CP51>35%,CP51<50%),AE51*(CP51-35%)*0.7,0)","v":0},{"$f":"AU51+AR51","v":1158.8},{"$f":"'LOB Transfers'!G50","v":139826},{"$f":"'LOB Transfers'!J50","v":0},{"$f":"'General Fund Transfers'!F50","v":423540},{"$f":"SUM(R51+T51+AV51+AW51+AX51/6)","v":633.5},"D0239"]
[240,"Ottawa","Twin Valley ",562,null,0,562,524.5,null,0,524.5,536,null,0,536,{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C51,VLOOKUP($CX52,'Audit Values'!$A:$BW,73,FALSE))","v":570},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F51,VLOOKUP($CX52,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},570,{"$f":"IF('Military Provision'!J52=\"YES\", MAX('2022 Legal Max'!O52,'2022 Legal Max'!K52,AVERAGE('2022 Legal Max'!G52,'2022 Legal Max'!K52,'2022 Legal Max'!O52)), MAX(O52, K52))","v":536},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL51,VLOOKUP($CX52,'Audit Values'!$A:$BU,58,FALSE))","v":9.5},545.5,218.6,{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM51,VLOOKUP($CX52,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W52/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN51,VLOOKUP($CX52,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y52*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO51,VLOOKUP($CX52,'Audit Values'!$A:$BW,60,FALSE))","v":200.2},{"$f":"AB52/6*'Weighting Factors'!$O$6","v":16.7},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS51,VLOOKUP($CX52,'Audit Values'!$A:$BU,63,FALSE))","v":593},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP51,VLOOKUP($CX52,'Audit Values'!$A:$BU,64,FALSE))","v":173},{"$f":"IF(A52=207, AE52,(AE52))*'Weighting Factors'!$O$9","v":83.7},0,{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG51,VLOOKUP($CX52,'Audit Values'!$A:$BW,70,FALSE))","v":5.0999999999999996},5.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ51,VLOOKUP($CX52,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ52*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR51,VLOOKUP($CX52,'Audit Values'!$A:$BU,66,FALSE))","v":173},201337,{"$f":"AM52/'Weighting Factors'!$O$5","v":42.8},{"$f":"CK52/'Weighting Factors'!$O$5","v":0},{"$f":"CO52/'Weighting Factors'!$O$5","v":0},600579,{"$f":"AQ52/'Weighting Factors'!$O$5","v":127.6},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X51,VLOOKUP($CX52,'Audit Values'!$A:$BU,47,FALSE))","v":0},1040.2,912.6,{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA51,VLOOKUP($CX52,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB51,VLOOKUP($CX52,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV52*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW52*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX52*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F52>0,VLOOKUP($CX52,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F52),'Weighting Factors'!F52,VLOOKUP($CX52,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX52,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F52=\"\",\"\",IF('Weighting Factors'!H52=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U52+V52+AA52+AC52+AF52+AI52+AK52++AN52+AO52+AS52+AP52)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY52","v":4294696},{"$f":"SUM((AT52+AP52)*'Weighting Factors'!$O$5)+AY52","v":4895181},{"$f":"IF('Weighting Factors'!F52>0,'Weighting Factors'!F52,'Preliminary SO66'!AV51)","v":5068362},4895181,{"$f":"'Weighting Factors'!E52","v":0},{"$f":"Transportation!G52","v":0},{"$f":"IF(ISNA(VLOOKUP($CX52,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX52,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4895181,{"$f":"SUM((U52+V52+AA52+AC52+AF52+AI52+AK52+AN52+AO52+AP52)*'Weighting Factors'!O$12)+(MAX(AQ52,'Weighting Factors'!B52))","v":4895275},{"$f":"'LOB%'!F50","v":0.33},1615441,1672602,1615441,0.33,{"$f":"ROUND(IF(U52<=99.9,(U52*1.014331),0),1)","v":0},{"$f":"AND(U52>99.9,U52<=299.9)","v":false},{"$f":"IF(BS52=TRUE,ROUND((U52-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU52*U52,1)","v":0},{"$f":"AND(U52>299.9,U52<=1621.9)","v":true},{"$f":"IF(BW52=TRUE,ROUND((U52-300)*1.2375,4),0)","v":303.80630000000002},0.40077800000000002,{"$f":"ROUND(BY52*U52,1)","v":218.6},{"$f":"ROUND(IF(U52>=1622,(U52*0.03504),0),1)","v":0},269.3,{"$f":"AL52/CB52","v":0.64200000000000002},{"$f":"IF(CC52<0.06,1,IF(CC52>=18.29,52,MATCH(CC52-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":28},{"$f":"VLOOKUP(CD52, 'Weighting Factors'!$U$5:$X$56,4)","v":1030},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL52*CE52","v":178190},{"$f":"CG52*'Weighting Factors'!$Q$7","v":178190},201337,{"$f":"AM52/'Weighting Factors'!$O$5","v":42.8},0,0,0,{"$f":"SUM((AT52*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY52)*CM52","v":0},0,{"$f":"AE52/AD52","v":0.29170000000000001},{"$f":"IF(CP52>=50%,AE52*10.5%,0)","v":0},{"$f":"IF(AND(CP52>35%,CP52<50%),AE52*(CP52-35%)*0.7,0)","v":0},{"$f":"AU52+AR52","v":1040.2},{"$f":"'LOB Transfers'!G51","v":131174},{"$f":"'LOB Transfers'!J51","v":323},{"$f":"'General Fund Transfers'!F51","v":417893},{"$f":"SUM(R52+T52+AV52+AW52+AX52/6)","v":579.5},"D0240"]
[241,"Wallace","Wallace County Schools ",198,null,0,198,198,null,0,198,208.5,null,0,208.5,{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C52,VLOOKUP($CX53,'Audit Values'!$A:$BW,73,FALSE))","v":184},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F52,VLOOKUP($CX53,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},184,{"$f":"IF('Military Provision'!J53=\"YES\", MAX('2022 Legal Max'!O53,'2022 Legal Max'!K53,AVERAGE('2022 Legal Max'!G53,'2022 Legal Max'!K53,'2022 Legal Max'!O53)), MAX(O53, K53))","v":208.5},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL52,VLOOKUP($CX53,'Audit Values'!$A:$BU,58,FALSE))","v":0},208.5,151.5,{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM52,VLOOKUP($CX53,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W53/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN52,VLOOKUP($CX53,'Audit Values'!$A:$BW,61,FALSE))","v":5},{"$f":"Y53*'Weighting Factors'!$O$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO52,VLOOKUP($CX53,'Audit Values'!$A:$BW,60,FALSE))","v":0},{"$f":"AB53/6*'Weighting Factors'!$O$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS52,VLOOKUP($CX53,'Audit Values'!$A:$BU,63,FALSE))","v":184},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP52,VLOOKUP($CX53,'Audit Values'!$A:$BU,64,FALSE))","v":25},{"$f":"IF(A53=207, AE53,(AE53))*'Weighting Factors'!$O$9","v":12.1},0,{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG52,VLOOKUP($CX53,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ52,VLOOKUP($CX53,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ53*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR52,VLOOKUP($CX53,'Audit Values'!$A:$BU,66,FALSE))","v":61},102007,{"$f":"AM53/'Weighting Factors'!$O$5","v":21.7},{"$f":"CK53/'Weighting Factors'!$O$5","v":0},{"$f":"CO53/'Weighting Factors'!$O$5","v":0},120647,{"$f":"AQ53/'Weighting Factors'!$O$5","v":25.6},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X52,VLOOKUP($CX53,'Audit Values'!$A:$BU,47,FALSE))","v":0},420.3,394.7,{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA52,VLOOKUP($CX53,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB52,VLOOKUP($CX53,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV53*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW53*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX53*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F53>0,VLOOKUP($CX53,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F53),'Weighting Factors'!F53,VLOOKUP($CX53,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX53,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F53=\"\",\"\",IF('Weighting Factors'!H53=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U53+V53+AA53+AC53+AF53+AI53+AK53++AN53+AO53+AS53+AP53)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY53","v":1857458},{"$f":"SUM((AT53+AP53)*'Weighting Factors'!$O$5)+AY53","v":1977932},{"$f":"IF('Weighting Factors'!F53>0,'Weighting Factors'!F53,'Preliminary SO66'!AV52)","v":2105464},1977932,{"$f":"'Weighting Factors'!E53","v":0},{"$f":"Transportation!G53","v":-23550},{"$f":"IF(ISNA(VLOOKUP($CX53,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX53,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-23550,1954382,{"$f":"SUM((U53+V53+AA53+AC53+AF53+AI53+AK53+AN53+AO53+AP53)*'Weighting Factors'!O$12)+(MAX(AQ53,'Weighting Factors'!B53))","v":2014232},{"$f":"'LOB%'!F51","v":0.3},604270,631606,604270,0.3,{"$f":"ROUND(IF(U53<=99.9,(U53*1.014331),0),1)","v":0},{"$f":"AND(U53>99.9,U53<=299.9)","v":true},{"$f":"IF(BS53=TRUE,ROUND((U53-100)*9.655,3),0)","v":1047.568},0.72672700000000001,{"$f":"ROUND(BU53*U53,1)","v":151.5},{"$f":"AND(U53>299.9,U53<=1621.9)","v":false},{"$f":"IF(BW53=TRUE,ROUND((U53-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY53*U53,1)","v":0},{"$f":"ROUND(IF(U53>=1622,(U53*0.03504),0),1)","v":0},681.5,{"$f":"AL53/CB53","v":0.09},{"$f":"IF(CC53<0.06,1,IF(CC53>=18.29,52,MATCH(CC53-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":5},{"$f":"VLOOKUP(CD53, 'Weighting Factors'!$U$5:$X$56,4)","v":1480},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL53*CE53","v":90280},{"$f":"CG53*'Weighting Factors'!$Q$7","v":90280},102007,{"$f":"AM53/'Weighting Factors'!$O$5","v":21.7},0,0,0,{"$f":"SUM((AT53*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY53)*CM53","v":0},0,{"$f":"AE53/AD53","v":0.13589999999999999},{"$f":"IF(CP53>=50%,AE53*10.5%,0)","v":0},{"$f":"IF(AND(CP53>35%,CP53<50%),AE53*(CP53-35%)*0.7,0)","v":0},{"$f":"AU53+AR53","v":420.3},{"$f":"'LOB Transfers'!G52","v":17403},{"$f":"'LOB Transfers'!J52","v":1269},{"$f":"'General Fund Transfers'!F52","v":56943},{"$f":"SUM(R53+T53+AV53+AW53+AX53/6)","v":184},"D0241"]
[242,"Wallace","Weskan ",99.5,null,0,99.5,103.5,null,0,103.5,102.5,null,0,102.5,{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C53,VLOOKUP($CX54,'Audit Values'!$A:$BW,73,FALSE))","v":96.5},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F53,VLOOKUP($CX54,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},96.5,{"$f":"IF('Military Provision'!J54=\"YES\", MAX('2022 Legal Max'!O54,'2022 Legal Max'!K54,AVERAGE('2022 Legal Max'!G54,'2022 Legal Max'!K54,'2022 Legal Max'!O54)), MAX(O54, K54))","v":103.5},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL53,VLOOKUP($CX54,'Audit Values'!$A:$BU,58,FALSE))","v":0},103.5,104,{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM53,VLOOKUP($CX54,'Audit Values'!$A:$BW,62,FALSE))","v":14.6},{"$f":"(W54/6)*'Weighting Factors'!$O$7","v":1},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN53,VLOOKUP($CX54,'Audit Values'!$A:$BW,61,FALSE))","v":4},{"$f":"Y54*'Weighting Factors'!$O$8","v":0.7},1,{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO53,VLOOKUP($CX54,'Audit Values'!$A:$BW,60,FALSE))","v":14.3},{"$f":"AB54/6*'Weighting Factors'!$O$6","v":1.2},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS53,VLOOKUP($CX54,'Audit Values'!$A:$BU,63,FALSE))","v":104},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP53,VLOOKUP($CX54,'Audit Values'!$A:$BU,64,FALSE))","v":26},{"$f":"IF(A54=207, AE54,(AE54))*'Weighting Factors'!$O$9","v":12.6},0,{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG53,VLOOKUP($CX54,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ53,VLOOKUP($CX54,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ54*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR53,VLOOKUP($CX54,'Audit Values'!$A:$BU,66,FALSE))","v":29},46857,{"$f":"AM54/'Weighting Factors'!$O$5","v":10},{"$f":"CK54/'Weighting Factors'!$O$5","v":0},{"$f":"CO54/'Weighting Factors'!$O$5","v":0},94266,{"$f":"AQ54/'Weighting Factors'!$O$5","v":20},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X53,VLOOKUP($CX54,'Audit Values'!$A:$BU,47,FALSE))","v":0},252.3,232.3,{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA53,VLOOKUP($CX54,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB53,VLOOKUP($CX54,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV54*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW54*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX54*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F54>0,VLOOKUP($CX54,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F54),'Weighting Factors'!F54,VLOOKUP($CX54,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX54,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F54=\"\",\"\",IF('Weighting Factors'!H54=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U54+V54+AA54+AC54+AF54+AI54+AK54++AN54+AO54+AS54+AP54)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY54","v":1093204},{"$f":"SUM((AT54+AP54)*'Weighting Factors'!$O$5)+AY54","v":1187324},{"$f":"IF('Weighting Factors'!F54>0,'Weighting Factors'!F54,'Preliminary SO66'!AV53)","v":1187324},1187324,{"$f":"'Weighting Factors'!E54","v":0},{"$f":"Transportation!G54","v":0},{"$f":"IF(ISNA(VLOOKUP($CX54,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX54,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1187324,{"$f":"SUM((U54+V54+AA54+AC54+AF54+AI54+AK54+AN54+AO54+AP54)*'Weighting Factors'!O$12)+(MAX(AQ54,'Weighting Factors'!B54))","v":1191461},{"$f":"'LOB%'!F52","v":0.33},393182,391765,391765,0.32879999999999998,{"$f":"ROUND(IF(U54<=99.9,(U54*1.014331),0),1)","v":0},{"$f":"AND(U54>99.9,U54<=299.9)","v":true},{"$f":"IF(BS54=TRUE,ROUND((U54-100)*9.655,3),0)","v":33.792999999999999},1.0050539999999999,{"$f":"ROUND(BU54*U54,1)","v":104},{"$f":"AND(U54>299.9,U54<=1621.9)","v":false},{"$f":"IF(BW54=TRUE,ROUND((U54-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY54*U54,1)","v":0},{"$f":"ROUND(IF(U54>=1622,(U54*0.03504),0),1)","v":0},243,{"$f":"AL54/CB54","v":0.11899999999999999},{"$f":"IF(CC54<0.06,1,IF(CC54>=18.29,52,MATCH(CC54-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":7},{"$f":"VLOOKUP(CD54, 'Weighting Factors'!$U$5:$X$56,4)","v":1430},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL54*CE54","v":41470},{"$f":"CG54*'Weighting Factors'!$Q$7","v":41470},46857,{"$f":"AM54/'Weighting Factors'!$O$5","v":10},0,0,0,{"$f":"SUM((AT54*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY54)*CM54","v":0},0,{"$f":"AE54/AD54","v":0.25},{"$f":"IF(CP54>=50%,AE54*10.5%,0)","v":0},{"$f":"IF(AND(CP54>35%,CP54<50%),AE54*(CP54-35%)*0.7,0)","v":0},{"$f":"AU54+AR54","v":252.3},{"$f":"'LOB Transfers'!G53","v":19549},{"$f":"'LOB Transfers'!J53","v":1567},{"$f":"'General Fund Transfers'!F53","v":59296},{"$f":"SUM(R54+T54+AV54+AW54+AX54/6)","v":96.5},"D0242"]
[243,"Coffey","Lebo-Waverly ",423,null,0,423,444.2,null,0,444.2,451,null,0,451,{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C54,VLOOKUP($CX55,'Audit Values'!$A:$BW,73,FALSE))","v":447.1},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F54,VLOOKUP($CX55,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},447.1,{"$f":"IF('Military Provision'!J55=\"YES\", MAX('2022 Legal Max'!O55,'2022 Legal Max'!K55,AVERAGE('2022 Legal Max'!G55,'2022 Legal Max'!K55,'2022 Legal Max'!O55)), MAX(O55, K55))","v":451},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL54,VLOOKUP($CX55,'Audit Values'!$A:$BU,58,FALSE))","v":4},455,196.3,{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM54,VLOOKUP($CX55,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W55/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN54,VLOOKUP($CX55,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y55*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO54,VLOOKUP($CX55,'Audit Values'!$A:$BW,60,FALSE))","v":104.8},{"$f":"AB55/6*'Weighting Factors'!$O$6","v":8.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS54,VLOOKUP($CX55,'Audit Values'!$A:$BU,63,FALSE))","v":461},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP54,VLOOKUP($CX55,'Audit Values'!$A:$BU,64,FALSE))","v":128},{"$f":"IF(A55=207, AE55,(AE55))*'Weighting Factors'!$O$9","v":62},0,{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG54,VLOOKUP($CX55,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ54,VLOOKUP($CX55,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ55*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR54,VLOOKUP($CX55,'Audit Values'!$A:$BU,66,FALSE))","v":95.5},124091,{"$f":"AM55/'Weighting Factors'!$O$5","v":26.4},{"$f":"CK55/'Weighting Factors'!$O$5","v":0},{"$f":"CO55/'Weighting Factors'!$O$5","v":0},700893,{"$f":"AQ55/'Weighting Factors'!$O$5","v":148.9},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X54,VLOOKUP($CX55,'Audit Values'!$A:$BU,47,FALSE))","v":0},897.3,748.4,{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA54,VLOOKUP($CX55,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB54,VLOOKUP($CX55,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV55*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW55*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX55*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F55>0,VLOOKUP($CX55,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F55),'Weighting Factors'!F55,VLOOKUP($CX55,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX55,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F55=\"\",\"\",IF('Weighting Factors'!H55=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U55+V55+AA55+AC55+AF55+AI55+AK55++AN55+AO55+AS55+AP55)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY55","v":3521970},{"$f":"SUM((AT55+AP55)*'Weighting Factors'!$O$5)+AY55","v":4222694},{"$f":"IF('Weighting Factors'!F55>0,'Weighting Factors'!F55,'Preliminary SO66'!AV54)","v":4547408},4222694,{"$f":"'Weighting Factors'!E55","v":0},{"$f":"Transportation!G55","v":0},{"$f":"IF(ISNA(VLOOKUP($CX55,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX55,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4222694,{"$f":"SUM((U55+V55+AA55+AC55+AF55+AI55+AK55+AN55+AO55+AP55)*'Weighting Factors'!O$12)+(MAX(AQ55,'Weighting Factors'!B55))","v":4222863},{"$f":"'LOB%'!F53","v":0.31},1309088,1409705,1309088,0.31,{"$f":"ROUND(IF(U55<=99.9,(U55*1.014331),0),1)","v":0},{"$f":"AND(U55>99.9,U55<=299.9)","v":false},{"$f":"IF(BS55=TRUE,ROUND((U55-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU55*U55,1)","v":0},{"$f":"AND(U55>299.9,U55<=1621.9)","v":true},{"$f":"IF(BW55=TRUE,ROUND((U55-300)*1.2375,4),0)","v":191.8125},0.43152499999999999,{"$f":"ROUND(BY55*U55,1)","v":196.3},{"$f":"ROUND(IF(U55>=1622,(U55*0.03504),0),1)","v":0},248,{"$f":"AL55/CB55","v":0.38500000000000001},{"$f":"IF(CC55<0.06,1,IF(CC55>=18.29,52,MATCH(CC55-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":22},{"$f":"VLOOKUP(CD55, 'Weighting Factors'!$U$5:$X$56,4)","v":1150},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL55*CE55","v":109825},{"$f":"CG55*'Weighting Factors'!$Q$7","v":109825},124091,{"$f":"AM55/'Weighting Factors'!$O$5","v":26.4},0,0,0,{"$f":"SUM((AT55*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY55)*CM55","v":0},0,{"$f":"AE55/AD55","v":0.2777},{"$f":"IF(CP55>=50%,AE55*10.5%,0)","v":0},{"$f":"IF(AND(CP55>35%,CP55<50%),AE55*(CP55-35%)*0.7,0)","v":0},{"$f":"AU55+AR55","v":897.3},{"$f":"'LOB Transfers'!G54","v":90851},{"$f":"'LOB Transfers'!J54","v":0},{"$f":"'General Fund Transfers'!F54","v":291772},{"$f":"SUM(R55+T55+AV55+AW55+AX55/6)","v":451.1},"D0243"]
[244,"Coffey","Burlington ",815,null,0,815,799,null,0,799,772.5,null,0,772.5,{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C55,VLOOKUP($CX56,'Audit Values'!$A:$BW,73,FALSE))","v":785.5},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F55,VLOOKUP($CX56,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},785.5,{"$f":"IF('Military Provision'!J56=\"YES\", MAX('2022 Legal Max'!O56,'2022 Legal Max'!K56,AVERAGE('2022 Legal Max'!G56,'2022 Legal Max'!K56,'2022 Legal Max'!O56)), MAX(O56, K56))","v":799},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL55,VLOOKUP($CX56,'Audit Values'!$A:$BU,58,FALSE))","v":9.5},808.5,251.8,{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM55,VLOOKUP($CX56,'Audit Values'!$A:$BW,62,FALSE))","v":1.8},{"$f":"(W56/6)*'Weighting Factors'!$O$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN55,VLOOKUP($CX56,'Audit Values'!$A:$BW,61,FALSE))","v":7},{"$f":"Y56*'Weighting Factors'!$O$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO55,VLOOKUP($CX56,'Audit Values'!$A:$BW,60,FALSE))","v":295.5},{"$f":"AB56/6*'Weighting Factors'!$O$6","v":24.6},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS55,VLOOKUP($CX56,'Audit Values'!$A:$BU,63,FALSE))","v":812},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP55,VLOOKUP($CX56,'Audit Values'!$A:$BU,64,FALSE))","v":232},{"$f":"IF(A56=207, AE56,(AE56))*'Weighting Factors'!$O$9","v":112.3},0,{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG55,VLOOKUP($CX56,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ55,VLOOKUP($CX56,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ56*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR55,VLOOKUP($CX56,'Audit Values'!$A:$BU,66,FALSE))","v":230},231291,{"$f":"AM56/'Weighting Factors'!$O$5","v":49.1},{"$f":"CK56/'Weighting Factors'!$O$5","v":0},{"$f":"CO56/'Weighting Factors'!$O$5","v":0},1207098,{"$f":"AQ56/'Weighting Factors'!$O$5","v":256.5},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X55,VLOOKUP($CX56,'Audit Values'!$A:$BU,47,FALSE))","v":0},1504.1,1247.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA55,VLOOKUP($CX56,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB55,VLOOKUP($CX56,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV56*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW56*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX56*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F56>0,VLOOKUP($CX56,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F56),'Weighting Factors'!F56,VLOOKUP($CX56,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX56,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F56=\"\",\"\",IF('Weighting Factors'!H56=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U56+V56+AA56+AC56+AF56+AI56+AK56++AN56+AO56+AS56+AP56)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY56","v":5871206},{"$f":"SUM((AT56+AP56)*'Weighting Factors'!$O$5)+AY56","v":7078295},{"$f":"IF('Weighting Factors'!F56>0,'Weighting Factors'!F56,'Preliminary SO66'!AV55)","v":7490070},7078295,{"$f":"'Weighting Factors'!E56","v":0},{"$f":"Transportation!G56","v":0},{"$f":"IF(ISNA(VLOOKUP($CX56,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX56,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7078295,{"$f":"SUM((U56+V56+AA56+AC56+AF56+AI56+AK56+AN56+AO56+AP56)*'Weighting Factors'!O$12)+(MAX(AQ56,'Weighting Factors'!B56))","v":7171556},{"$f":"'LOB%'!F54","v":0.31},2223182,2321893,2223182,0.31,{"$f":"ROUND(IF(U56<=99.9,(U56*1.014331),0),1)","v":0},{"$f":"AND(U56>99.9,U56<=299.9)","v":false},{"$f":"IF(BS56=TRUE,ROUND((U56-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU56*U56,1)","v":0},{"$f":"AND(U56>299.9,U56<=1621.9)","v":true},{"$f":"IF(BW56=TRUE,ROUND((U56-300)*1.2375,4),0)","v":629.26880000000006},0.31142399999999998,{"$f":"ROUND(BY56*U56,1)","v":251.8},{"$f":"ROUND(IF(U56>=1622,(U56*0.03504),0),1)","v":0},147,{"$f":"AL56/CB56","v":1.5649999999999999},{"$f":"IF(CC56<0.06,1,IF(CC56>=18.29,52,MATCH(CC56-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":35},{"$f":"VLOOKUP(CD56, 'Weighting Factors'!$U$5:$X$56,4)","v":890},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL56*CE56","v":204700},{"$f":"CG56*'Weighting Factors'!$Q$7","v":204700},231291,{"$f":"AM56/'Weighting Factors'!$O$5","v":49.1},0,0,0,{"$f":"SUM((AT56*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY56)*CM56","v":0},0,{"$f":"AE56/AD56","v":0.28570000000000001},{"$f":"IF(CP56>=50%,AE56*10.5%,0)","v":0},{"$f":"IF(AND(CP56>35%,CP56<50%),AE56*(CP56-35%)*0.7,0)","v":0},{"$f":"AU56+AR56","v":1504.1},{"$f":"'LOB Transfers'!G55","v":166961},{"$f":"'LOB Transfers'!J55","v":2001},{"$f":"'General Fund Transfers'!F55","v":528484},{"$f":"SUM(R56+T56+AV56+AW56+AX56/6)","v":795},"D0244"]
[245,"Coffey","LeRoy-Gridley ",202,null,0,202,182,null,0,182,164,null,0,164,{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C56,VLOOKUP($CX57,'Audit Values'!$A:$BW,73,FALSE))","v":156.5},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F56,VLOOKUP($CX57,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},156.5,{"$f":"IF('Military Provision'!J57=\"YES\", MAX('2022 Legal Max'!O57,'2022 Legal Max'!K57,AVERAGE('2022 Legal Max'!G57,'2022 Legal Max'!K57,'2022 Legal Max'!O57)), MAX(O57, K57))","v":182},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL56,VLOOKUP($CX57,'Audit Values'!$A:$BU,58,FALSE))","v":2},184,145.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM56,VLOOKUP($CX57,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W57/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN56,VLOOKUP($CX57,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y57*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO56,VLOOKUP($CX57,'Audit Values'!$A:$BW,60,FALSE))","v":55.6},{"$f":"AB57/6*'Weighting Factors'!$O$6","v":4.5999999999999996},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS56,VLOOKUP($CX57,'Audit Values'!$A:$BU,63,FALSE))","v":162},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP56,VLOOKUP($CX57,'Audit Values'!$A:$BU,64,FALSE))","v":69},{"$f":"IF(A57=207, AE57,(AE57))*'Weighting Factors'!$O$9","v":33.4},3.7,{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG56,VLOOKUP($CX57,'Audit Values'!$A:$BW,70,FALSE))","v":4.4000000000000004},4.4000000000000004,{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ56,VLOOKUP($CX57,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ57*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR56,VLOOKUP($CX57,'Audit Values'!$A:$BU,66,FALSE))","v":94},117894,{"$f":"AM57/'Weighting Factors'!$O$5","v":25.1},{"$f":"CK57/'Weighting Factors'!$O$5","v":0},{"$f":"CO57/'Weighting Factors'!$O$5","v":0},223196,{"$f":"AQ57/'Weighting Factors'!$O$5","v":47.4},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X56,VLOOKUP($CX57,'Audit Values'!$A:$BU,47,FALSE))","v":0},444.6,397.2,{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA56,VLOOKUP($CX57,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB56,VLOOKUP($CX57,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV57*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW57*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX57*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F57>0,VLOOKUP($CX57,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F57),'Weighting Factors'!F57,VLOOKUP($CX57,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX57,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F57=\"\",\"\",IF('Weighting Factors'!H57=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U57+V57+AA57+AC57+AF57+AI57+AK57++AN57+AO57+AS57+AP57)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY57","v":1869223},{"$f":"SUM((AT57+AP57)*'Weighting Factors'!$O$5)+AY57","v":2092288},{"$f":"IF('Weighting Factors'!F57>0,'Weighting Factors'!F57,'Preliminary SO66'!AV56)","v":2189702},2092288,{"$f":"'Weighting Factors'!E57","v":0},{"$f":"Transportation!G57","v":0},{"$f":"IF(ISNA(VLOOKUP($CX57,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX57,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2092288,{"$f":"SUM((U57+V57+AA57+AC57+AF57+AI57+AK57+AN57+AO57+AP57)*'Weighting Factors'!O$12)+(MAX(AQ57,'Weighting Factors'!B57))","v":2169774},{"$f":"'LOB%'!F55","v":0.31},672630,704141,672630,0.31,{"$f":"ROUND(IF(U57<=99.9,(U57*1.014331),0),1)","v":0},{"$f":"AND(U57>99.9,U57<=299.9)","v":true},{"$f":"IF(BS57=TRUE,ROUND((U57-100)*9.655,3),0)","v":811.02},0.79166999999999998,{"$f":"ROUND(BU57*U57,1)","v":145.69999999999999},{"$f":"AND(U57>299.9,U57<=1621.9)","v":false},{"$f":"IF(BW57=TRUE,ROUND((U57-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY57*U57,1)","v":0},{"$f":"ROUND(IF(U57>=1622,(U57*0.03504),0),1)","v":0},207,{"$f":"AL57/CB57","v":0.45400000000000001},{"$f":"IF(CC57<0.06,1,IF(CC57>=18.29,52,MATCH(CC57-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":24},{"$f":"VLOOKUP(CD57, 'Weighting Factors'!$U$5:$X$56,4)","v":1110},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL57*CE57","v":104340},{"$f":"CG57*'Weighting Factors'!$Q$7","v":104340},117894,{"$f":"AM57/'Weighting Factors'!$O$5","v":25.1},0,0,0,{"$f":"SUM((AT57*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY57)*CM57","v":0},0,{"$f":"AE57/AD57","v":0.4259},{"$f":"IF(CP57>=50%,AE57*10.5%,0)","v":0},{"$f":"IF(AND(CP57>35%,CP57<50%),AE57*(CP57-35%)*0.7,0)","v":3.7},{"$f":"AU57+AR57","v":444.6},{"$f":"'LOB Transfers'!G56","v":50784},{"$f":"'LOB Transfers'!J56","v":0},{"$f":"'General Fund Transfers'!F56","v":177887},{"$f":"SUM(R57+T57+AV57+AW57+AX57/6)","v":158.5},"D0245"]
[246,"Crawford","Northeast ",438.5,null,0,438.5,449,null,0,449,424,null,0,424,{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C57,VLOOKUP($CX58,'Audit Values'!$A:$BW,73,FALSE))","v":445.5},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F57,VLOOKUP($CX58,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},445.5,{"$f":"IF('Military Provision'!J58=\"YES\", MAX('2022 Legal Max'!O58,'2022 Legal Max'!K58,AVERAGE('2022 Legal Max'!G58,'2022 Legal Max'!K58,'2022 Legal Max'!O58)), MAX(O58, K58))","v":449},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL57,VLOOKUP($CX58,'Audit Values'!$A:$BU,58,FALSE))","v":7.5},456.5,196.8,{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM57,VLOOKUP($CX58,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W58/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN57,VLOOKUP($CX58,'Audit Values'!$A:$BW,61,FALSE))","v":2},{"$f":"Y58*'Weighting Factors'!$O$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO57,VLOOKUP($CX58,'Audit Values'!$A:$BW,60,FALSE))","v":73.599999999999994},{"$f":"AB58/6*'Weighting Factors'!$O$6","v":6.1},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS57,VLOOKUP($CX58,'Audit Values'!$A:$BU,63,FALSE))","v":464},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP57,VLOOKUP($CX58,'Audit Values'!$A:$BU,64,FALSE))","v":251},{"$f":"IF(A58=207, AE58,(AE58))*'Weighting Factors'!$O$9","v":121.5},26.4,{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG57,VLOOKUP($CX58,'Audit Values'!$A:$BW,70,FALSE))","v":25},26.4,{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ57,VLOOKUP($CX58,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ58*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR57,VLOOKUP($CX58,'Audit Values'!$A:$BU,66,FALSE))","v":136.5},140351,{"$f":"AM58/'Weighting Factors'!$O$5","v":29.8},{"$f":"CK58/'Weighting Factors'!$O$5","v":0},{"$f":"CO58/'Weighting Factors'!$O$5","v":0},538532,{"$f":"AQ58/'Weighting Factors'!$O$5","v":114.4},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X57,VLOOKUP($CX58,'Audit Values'!$A:$BU,47,FALSE))","v":0},951.9,837.5,{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA57,VLOOKUP($CX58,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB57,VLOOKUP($CX58,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1.5},0,{"$f":"SUM(AV58*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW58*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX58*'Weighting Factors'!$R$12)","v":7550},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F58>0,VLOOKUP($CX58,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F58),'Weighting Factors'!F58,VLOOKUP($CX58,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX58,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F58=\"\",\"\",IF('Weighting Factors'!H58=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U58+V58+AA58+AC58+AF58+AI58+AK58++AN58+AO58+AS58+AP58)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY58","v":3948825},{"$f":"SUM((AT58+AP58)*'Weighting Factors'!$O$5)+AY58","v":4487191},{"$f":"IF('Weighting Factors'!F58>0,'Weighting Factors'!F58,'Preliminary SO66'!AV57)","v":4619997},4487191,{"$f":"'Weighting Factors'!E58","v":0},{"$f":"Transportation!G58","v":0},{"$f":"IF(ISNA(VLOOKUP($CX58,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX58,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4487191,{"$f":"SUM((U58+V58+AA58+AC58+AF58+AI58+AK58+AN58+AO58+AP58)*'Weighting Factors'!O$12)+(MAX(AQ58,'Weighting Factors'!B58))","v":4479807},{"$f":"'LOB%'!F56","v":0.31},1388740,1416699,1388740,0.31,{"$f":"ROUND(IF(U58<=99.9,(U58*1.014331),0),1)","v":0},{"$f":"AND(U58>99.9,U58<=299.9)","v":false},{"$f":"IF(BS58=TRUE,ROUND((U58-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU58*U58,1)","v":0},{"$f":"AND(U58>299.9,U58<=1621.9)","v":true},{"$f":"IF(BW58=TRUE,ROUND((U58-300)*1.2375,4),0)","v":193.6688},0.43101600000000001,{"$f":"ROUND(BY58*U58,1)","v":196.8},{"$f":"ROUND(IF(U58>=1622,(U58*0.03504),0),1)","v":0},106,{"$f":"AL58/CB58","v":1.288},{"$f":"IF(CC58<0.06,1,IF(CC58>=18.29,52,MATCH(CC58-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":34},{"$f":"VLOOKUP(CD58, 'Weighting Factors'!$U$5:$X$56,4)","v":910},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL58*CE58","v":124215},{"$f":"CG58*'Weighting Factors'!$Q$7","v":124215},140351,{"$f":"AM58/'Weighting Factors'!$O$5","v":29.8},0,0,0,{"$f":"SUM((AT58*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY58)*CM58","v":0},0,{"$f":"AE58/AD58","v":0.54090000000000005},{"$f":"IF(CP58>=50%,AE58*10.5%,0)","v":26.4},{"$f":"IF(AND(CP58>35%,CP58<50%),AE58*(CP58-35%)*0.7,0)","v":0},{"$f":"AU58+AR58","v":951.9},{"$f":"'LOB Transfers'!G57","v":178731},{"$f":"'LOB Transfers'!J57","v":555},{"$f":"'General Fund Transfers'!F57","v":696017},{"$f":"SUM(R58+T58+AV58+AW58+AX58/6)","v":455.5},"D0246"]
[247,"Crawford","Cherokee ",469.1,null,0,469.1,467.1,null,0,467.1,442.7,null,0,442.7,{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C58,VLOOKUP($CX59,'Audit Values'!$A:$BW,73,FALSE))","v":426.7},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F58,VLOOKUP($CX59,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},426.7,{"$f":"IF('Military Provision'!J59=\"YES\", MAX('2022 Legal Max'!O59,'2022 Legal Max'!K59,AVERAGE('2022 Legal Max'!G59,'2022 Legal Max'!K59,'2022 Legal Max'!O59)), MAX(O59, K59))","v":467.1},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL58,VLOOKUP($CX59,'Audit Values'!$A:$BU,58,FALSE))","v":6},473.1,201.2,{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM58,VLOOKUP($CX59,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W59/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN58,VLOOKUP($CX59,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y59*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO58,VLOOKUP($CX59,'Audit Values'!$A:$BW,60,FALSE))","v":259.39999999999998},{"$f":"AB59/6*'Weighting Factors'!$O$6","v":21.6},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS58,VLOOKUP($CX59,'Audit Values'!$A:$BU,63,FALSE))","v":442},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP58,VLOOKUP($CX59,'Audit Values'!$A:$BU,64,FALSE))","v":225},{"$f":"IF(A59=207, AE59,(AE59))*'Weighting Factors'!$O$9","v":108.9},23.6,{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG58,VLOOKUP($CX59,'Audit Values'!$A:$BW,70,FALSE))","v":21.2},23.6,{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ58,VLOOKUP($CX59,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ59*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR58,VLOOKUP($CX59,'Audit Values'!$A:$BU,66,FALSE))","v":226},257911,{"$f":"AM59/'Weighting Factors'!$O$5","v":54.8},{"$f":"CK59/'Weighting Factors'!$O$5","v":0},{"$f":"CO59/'Weighting Factors'!$O$5","v":0},495044,{"$f":"AQ59/'Weighting Factors'!$O$5","v":105.2},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X58,VLOOKUP($CX59,'Audit Values'!$A:$BU,47,FALSE))","v":0},988.4,883.2,{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA58,VLOOKUP($CX59,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB58,VLOOKUP($CX59,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.9},0,{"$f":"SUM(AV59*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW59*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX59*'Weighting Factors'!$R$12)","v":11530},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F59>0,VLOOKUP($CX59,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F59),'Weighting Factors'!F59,VLOOKUP($CX59,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX59,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F59=\"\",\"\",IF('Weighting Factors'!H59=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U59+V59+AA59+AC59+AF59+AI59+AK59++AN59+AO59+AS59+AP59)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY59","v":4167869},{"$f":"SUM((AT59+AP59)*'Weighting Factors'!$O$5)+AY59","v":4662940},{"$f":"IF('Weighting Factors'!F59>0,'Weighting Factors'!F59,'Preliminary SO66'!AV58)","v":4734177},4662940,{"$f":"'Weighting Factors'!E59","v":0},{"$f":"Transportation!G59","v":0},{"$f":"IF(ISNA(VLOOKUP($CX59,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX59,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4662940,{"$f":"SUM((U59+V59+AA59+AC59+AF59+AI59+AK59+AN59+AO59+AP59)*'Weighting Factors'!O$12)+(MAX(AQ59,'Weighting Factors'!B59))","v":4812979},{"$f":"'LOB%'!F57","v":0.33},1588283,1598067,1588283,0.33,{"$f":"ROUND(IF(U59<=99.9,(U59*1.014331),0),1)","v":0},{"$f":"AND(U59>99.9,U59<=299.9)","v":false},{"$f":"IF(BS59=TRUE,ROUND((U59-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU59*U59,1)","v":0},{"$f":"AND(U59>299.9,U59<=1621.9)","v":true},{"$f":"IF(BW59=TRUE,ROUND((U59-300)*1.2375,4),0)","v":214.21129999999999},0.42537599999999998,{"$f":"ROUND(BY59*U59,1)","v":201.2},{"$f":"ROUND(IF(U59>=1622,(U59*0.03504),0),1)","v":0},300,{"$f":"AL59/CB59","v":0.753},{"$f":"IF(CC59<0.06,1,IF(CC59>=18.29,52,MATCH(CC59-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":29},{"$f":"VLOOKUP(CD59, 'Weighting Factors'!$U$5:$X$56,4)","v":1010},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL59*CE59","v":228260},{"$f":"CG59*'Weighting Factors'!$Q$7","v":228260},257911,{"$f":"AM59/'Weighting Factors'!$O$5","v":54.8},0,0,0,{"$f":"SUM((AT59*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY59)*CM59","v":0},0,{"$f":"AE59/AD59","v":0.50900000000000001},{"$f":"IF(CP59>=50%,AE59*10.5%,0)","v":23.6},{"$f":"IF(AND(CP59>35%,CP59<50%),AE59*(CP59-35%)*0.7,0)","v":0},{"$f":"AU59+AR59","v":988.4},{"$f":"'LOB Transfers'!G58","v":176141},{"$f":"'LOB Transfers'!J58","v":0},{"$f":"'General Fund Transfers'!F58","v":623545},{"$f":"SUM(R59+T59+AV59+AW59+AX59/6)","v":435.6},"D0247"]
[248,"Crawford","Girard ",1005,null,0,1005,991.5,null,0,991.5,963,null,0,963,{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C59,VLOOKUP($CX60,'Audit Values'!$A:$BW,73,FALSE))","v":965.5},{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F59,VLOOKUP($CX60,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},965.5,{"$f":"IF('Military Provision'!J60=\"YES\", MAX('2022 Legal Max'!O60,'2022 Legal Max'!K60,AVERAGE('2022 Legal Max'!G60,'2022 Legal Max'!K60,'2022 Legal Max'!O60)), MAX(O60, K60))","v":991.5},{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL59,VLOOKUP($CX60,'Audit Values'!$A:$BU,58,FALSE))","v":13},1004.5,245.9,{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM59,VLOOKUP($CX60,'Audit Values'!$A:$BW,62,FALSE))","v":7.4},{"$f":"(W60/6)*'Weighting Factors'!$O$7","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN59,VLOOKUP($CX60,'Audit Values'!$A:$BW,61,FALSE))","v":12},{"$f":"Y60*'Weighting Factors'!$O$8","v":2.2000000000000002},2.2000000000000002,{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO59,VLOOKUP($CX60,'Audit Values'!$A:$BW,60,FALSE))","v":340},{"$f":"AB60/6*'Weighting Factors'!$O$6","v":28.3},{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS59,VLOOKUP($CX60,'Audit Values'!$A:$BU,63,FALSE))","v":996},{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP59,VLOOKUP($CX60,'Audit Values'!$A:$BU,64,FALSE))","v":344},{"$f":"IF(A60=207, AE60,(AE60))*'Weighting Factors'!$O$9","v":166.5},0,{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG59,VLOOKUP($CX60,'Audit Values'!$A:$BW,70,FALSE))","v":3.6},3.6,{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ59,VLOOKUP($CX60,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ60*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR59,VLOOKUP($CX60,'Audit Values'!$A:$BU,66,FALSE))","v":285},305920,{"$f":"AM60/'Weighting Factors'!$O$5","v":65},{"$f":"CK60/'Weighting Factors'!$O$5","v":0},{"$f":"CO60/'Weighting Factors'!$O$5","v":0},1065992,{"$f":"AQ60/'Weighting Factors'!$O$5","v":226.5},{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X59,VLOOKUP($CX60,'Audit Values'!$A:$BU,47,FALSE))","v":0},1742.5,1516,{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA59,VLOOKUP($CX60,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB59,VLOOKUP($CX60,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":5.9},0,{"$f":"SUM(AV60*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW60*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX60*'Weighting Factors'!$R$12)","v":15030},16,{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX60,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F60=\"\",\"\",IF('Weighting Factors'!H60=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U60+V60+AA60+AC60+AF60+AI60+AK60++AN60+AO60+AS60+AP60)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY60","v":7149326},{"$f":"SUM((AT60+AP60)*'Weighting Factors'!$O$5)+AY60","v":8215235},{"$f":"IF('Weighting Factors'!F60>0,'Weighting Factors'!F60,'Preliminary SO66'!AV59)","v":8296649},8215235,{"$f":"'Weighting Factors'!E60","v":0},{"$f":"Transportation!G60","v":0},{"$f":"IF(ISNA(VLOOKUP($CX60,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX60,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,8215235,{"$f":"SUM((U60+V60+AA60+AC60+AF60+AI60+AK60+AN60+AO60+AP60)*'Weighting Factors'!O$12)+(MAX(AQ60,'Weighting Factors'!B60))","v":8200288},{"$f":"'LOB%'!F58","v":0.31},2542089,2549215,2542089,0.31,{"$f":"ROUND(IF(U60<=99.9,(U60*1.014331),0),1)","v":0},{"$f":"AND(U60>99.9,U60<=299.9)","v":false},{"$f":"IF(BS60=TRUE,ROUND((U60-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU60*U60,1)","v":0},{"$f":"AND(U60>299.9,U60<=1621.9)","v":true},{"$f":"IF(BW60=TRUE,ROUND((U60-300)*1.2375,4),0)","v":871.81880000000001},0.244833,{"$f":"ROUND(BY60*U60,1)","v":245.9},{"$f":"ROUND(IF(U60>=1622,(U60*0.03504),0),1)","v":0},263,{"$f":"AL60/CB60","v":1.0840000000000001},{"$f":"IF(CC60<0.06,1,IF(CC60>=18.29,52,MATCH(CC60-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":32},{"$f":"VLOOKUP(CD60, 'Weighting Factors'!$U$5:$X$56,4)","v":950},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL60*CE60","v":270750},{"$f":"CG60*'Weighting Factors'!$Q$7","v":270750},305920,{"$f":"AM60/'Weighting Factors'!$O$5","v":65},0,0,0,{"$f":"SUM((AT60*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY60)*CM60","v":0},0,{"$f":"AE60/AD60","v":0.34539999999999998},{"$f":"IF(CP60>=50%,AE60*10.5%,0)","v":0},{"$f":"IF(AND(CP60>35%,CP60<50%),AE60*(CP60-35%)*0.7,0)","v":0},{"$f":"AU60+AR60","v":1742.5},{"$f":"'LOB Transfers'!G59","v":244803},{"$f":"'LOB Transfers'!J59","v":3305},{"$f":"'General Fund Transfers'!F59","v":800491},{"$f":"SUM(R60+T60+AV60+AW60+AX60/6)","v":985.4},"D0248"]
[249,"Crawford","Frontenac Public Schools ",912,null,0,912,943.5,null,0,943.5,930.5,null,0,930.5,{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C60,VLOOKUP($CX61,'Audit Values'!$A:$BW,73,FALSE))","v":925.5},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F60,VLOOKUP($CX61,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},925.5,{"$f":"IF('Military Provision'!J61=\"YES\", MAX('2022 Legal Max'!O61,'2022 Legal Max'!K61,AVERAGE('2022 Legal Max'!G61,'2022 Legal Max'!K61,'2022 Legal Max'!O61)), MAX(O61, K61))","v":943.5},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL60,VLOOKUP($CX61,'Audit Values'!$A:$BU,58,FALSE))","v":0.5},944,250.5,{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM60,VLOOKUP($CX61,'Audit Values'!$A:$BW,62,FALSE))","v":40.6},{"$f":"(W61/6)*'Weighting Factors'!$O$7","v":2.7},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN60,VLOOKUP($CX61,'Audit Values'!$A:$BW,61,FALSE))","v":21},{"$f":"Y61*'Weighting Factors'!$O$8","v":3.9},3.9,{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO60,VLOOKUP($CX61,'Audit Values'!$A:$BW,60,FALSE))","v":234.1},{"$f":"AB61/6*'Weighting Factors'!$O$6","v":19.5},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS60,VLOOKUP($CX61,'Audit Values'!$A:$BU,63,FALSE))","v":931},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP60,VLOOKUP($CX61,'Audit Values'!$A:$BU,64,FALSE))","v":239},{"$f":"IF(A61=207, AE61,(AE61))*'Weighting Factors'!$O$9","v":115.7},0,{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG60,VLOOKUP($CX61,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ60,VLOOKUP($CX61,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ61*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR60,VLOOKUP($CX61,'Audit Values'!$A:$BU,66,FALSE))","v":91},75059,{"$f":"AM61/'Weighting Factors'!$O$5","v":15.9},{"$f":"CK61/'Weighting Factors'!$O$5","v":0},{"$f":"CO61/'Weighting Factors'!$O$5","v":0},999767,{"$f":"AQ61/'Weighting Factors'!$O$5","v":212.4},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X60,VLOOKUP($CX61,'Audit Values'!$A:$BU,47,FALSE))","v":0},1561.9,1349.5,{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA60,VLOOKUP($CX61,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB60,VLOOKUP($CX61,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.6},0,{"$f":"SUM(AV61*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW61*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX61*'Weighting Factors'!$R$12)","v":41020},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F61>0,VLOOKUP($CX61,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F61),'Weighting Factors'!F61,VLOOKUP($CX61,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX61,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F61=\"\",\"\",IF('Weighting Factors'!H61=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U61+V61+AA61+AC61+AF61+AI61+AK61++AN61+AO61+AS61+AP61)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY61","v":6391767},{"$f":"SUM((AT61+AP61)*'Weighting Factors'!$O$5)+AY61","v":7391321},{"$f":"IF('Weighting Factors'!F61>0,'Weighting Factors'!F61,'Preliminary SO66'!AV60)","v":7549068},7391321,{"$f":"'Weighting Factors'!E61","v":0},{"$f":"Transportation!G61","v":0},{"$f":"IF(ISNA(VLOOKUP($CX61,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX61,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7391321,{"$f":"SUM((U61+V61+AA61+AC61+AF61+AI61+AK61+AN61+AO61+AP61)*'Weighting Factors'!O$12)+(MAX(AQ61,'Weighting Factors'!B61))","v":7350514},{"$f":"'LOB%'!F59","v":0.33},2425670,2487094,2425670,0.33,{"$f":"ROUND(IF(U61<=99.9,(U61*1.014331),0),1)","v":0},{"$f":"AND(U61>99.9,U61<=299.9)","v":false},{"$f":"IF(BS61=TRUE,ROUND((U61-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU61*U61,1)","v":0},{"$f":"AND(U61>299.9,U61<=1621.9)","v":true},{"$f":"IF(BW61=TRUE,ROUND((U61-300)*1.2375,4),0)","v":796.95},0.26538800000000001,{"$f":"ROUND(BY61*U61,1)","v":250.5},{"$f":"ROUND(IF(U61>=1622,(U61*0.03504),0),1)","v":0},22,{"$f":"AL61/CB61","v":4.1360000000000001},{"$f":"IF(CC61<0.06,1,IF(CC61>=18.29,52,MATCH(CC61-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":43},{"$f":"VLOOKUP(CD61, 'Weighting Factors'!$U$5:$X$56,4)","v":730},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL61*CE61","v":66430},{"$f":"CG61*'Weighting Factors'!$Q$7","v":66430},75059,{"$f":"AM61/'Weighting Factors'!$O$5","v":15.9},0,0,0,{"$f":"SUM((AT61*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY61)*CM61","v":0},0,{"$f":"AE61/AD61","v":0.25669999999999998},{"$f":"IF(CP61>=50%,AE61*10.5%,0)","v":0},{"$f":"IF(AND(CP61>35%,CP61<50%),AE61*(CP61-35%)*0.7,0)","v":0},{"$f":"AU61+AR61","v":1561.9},{"$f":"'LOB Transfers'!G60","v":179742},{"$f":"'LOB Transfers'!J60","v":6064},{"$f":"'General Fund Transfers'!F60","v":544484},{"$f":"SUM(R61+T61+AV61+AW61+AX61/6)","v":934.6},"D0249"]
[250,"Crawford","Pittsburg ",2911.3,null,0,2911.3,3042.3,null,0,3042.3,3076,null,0,3076,{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C61,VLOOKUP($CX62,'Audit Values'!$A:$BW,73,FALSE))","v":3095.6},{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F61,VLOOKUP($CX62,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},3095.6,{"$f":"IF('Military Provision'!J62=\"YES\", MAX('2022 Legal Max'!O62,'2022 Legal Max'!K62,AVERAGE('2022 Legal Max'!G62,'2022 Legal Max'!K62,'2022 Legal Max'!O62)), MAX(O62, K62))","v":3076},{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL61,VLOOKUP($CX62,'Audit Values'!$A:$BU,58,FALSE))","v":61.5},3137.5,109.9,{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM61,VLOOKUP($CX62,'Audit Values'!$A:$BW,62,FALSE))","v":1270.8},{"$f":"(W62/6)*'Weighting Factors'!$O$7","v":83.7},{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN61,VLOOKUP($CX62,'Audit Values'!$A:$BW,61,FALSE))","v":320},{"$f":"Y62*'Weighting Factors'!$O$8","v":59.2},83.7,{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO61,VLOOKUP($CX62,'Audit Values'!$A:$BW,60,FALSE))","v":490.9},{"$f":"AB62/6*'Weighting Factors'!$O$6","v":40.9},{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS61,VLOOKUP($CX62,'Audit Values'!$A:$BU,63,FALSE))","v":3283},{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP61,VLOOKUP($CX62,'Audit Values'!$A:$BU,64,FALSE))","v":1756},{"$f":"IF(A62=207, AE62,(AE62))*'Weighting Factors'!$O$9","v":849.9},184.4,{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG61,VLOOKUP($CX62,'Audit Values'!$A:$BW,70,FALSE))","v":170.9},184.4,{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ61,VLOOKUP($CX62,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ62*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR61,VLOOKUP($CX62,'Audit Values'!$A:$BU,66,FALSE))","v":652},419916,{"$f":"AM62/'Weighting Factors'!$O$5","v":89.2},{"$f":"CK62/'Weighting Factors'!$O$5","v":0},{"$f":"CO62/'Weighting Factors'!$O$5","v":0},3589282,{"$f":"AQ62/'Weighting Factors'!$O$5","v":762.7},{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X61,VLOOKUP($CX62,'Audit Values'!$A:$BU,47,FALSE))","v":0},5258.2,4495.5,{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA61,VLOOKUP($CX62,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":36},{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB61,VLOOKUP($CX62,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.7},30,{"$f":"SUM(AV62*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW62*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX62*'Weighting Factors'!$R$12)","v":202460},23,{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX62,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F62=\"\",\"\",IF('Weighting Factors'!H62=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U62+V62+AA62+AC62+AF62+AI62+AK62++AN62+AO62+AS62+AP62)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY62","v":21358283},{"$f":"SUM((AT62+AP62)*'Weighting Factors'!$O$5)+AY62","v":24947549},{"$f":"IF('Weighting Factors'!F62>0,'Weighting Factors'!F62,'Preliminary SO66'!AV61)","v":25184072},24947549,{"$f":"'Weighting Factors'!E62","v":0},{"$f":"Transportation!G62","v":0},{"$f":"IF(ISNA(VLOOKUP($CX62,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX62,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-1418},-1418,24946131,{"$f":"SUM((U62+V62+AA62+AC62+AF62+AI62+AK62+AN62+AO62+AP62)*'Weighting Factors'!O$12)+(MAX(AQ62,'Weighting Factors'!B62))","v":24745105},{"$f":"'LOB%'!F60","v":0.3},7423532,7378141,7378141,0.29820000000000002,{"$f":"ROUND(IF(U62<=99.9,(U62*1.014331),0),1)","v":0},{"$f":"AND(U62>99.9,U62<=299.9)","v":false},{"$f":"IF(BS62=TRUE,ROUND((U62-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU62*U62,1)","v":0},{"$f":"AND(U62>299.9,U62<=1621.9)","v":false},{"$f":"IF(BW62=TRUE,ROUND((U62-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY62*U62,1)","v":0},{"$f":"ROUND(IF(U62>=1622,(U62*0.03504),0),1)","v":109.9},43,{"$f":"AL62/CB62","v":15.163},{"$f":"IF(CC62<0.06,1,IF(CC62>=18.29,52,MATCH(CC62-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":51},{"$f":"VLOOKUP(CD62, 'Weighting Factors'!$U$5:$X$56,4)","v":570},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL62*CE62","v":371640},{"$f":"CG62*'Weighting Factors'!$Q$7","v":371640},419916,{"$f":"AM62/'Weighting Factors'!$O$5","v":89.2},0,0,0,{"$f":"SUM((AT62*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY62)*CM62","v":0},0,{"$f":"AE62/AD62","v":0.53490000000000004},{"$f":"IF(CP62>=50%,AE62*10.5%,0)","v":184.4},{"$f":"IF(AND(CP62>35%,CP62<50%),AE62*(CP62-35%)*0.7,0)","v":0},{"$f":"AU62+AR62","v":5258.2},{"$f":"'LOB Transfers'!G61","v":1206326},{"$f":"'LOB Transfers'!J61","v":118788},{"$f":"'General Fund Transfers'!F61","v":4867416},{"$f":"SUM(R62+T62+AV62+AW62+AX62/6)","v":3198.8},"D0250"]
[251,"Lyon","North Lyon County ",346.5,null,0,346.5,345.5,null,0,345.5,345,null,0,345,{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C62,VLOOKUP($CX63,'Audit Values'!$A:$BW,73,FALSE))","v":313.5},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F62,VLOOKUP($CX63,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},313.5,{"$f":"IF('Military Provision'!J63=\"YES\", MAX('2022 Legal Max'!O63,'2022 Legal Max'!K63,AVERAGE('2022 Legal Max'!G63,'2022 Legal Max'!K63,'2022 Legal Max'!O63)), MAX(O63, K63))","v":345.5},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL62,VLOOKUP($CX63,'Audit Values'!$A:$BU,58,FALSE))","v":0},345.5,161.9,{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM62,VLOOKUP($CX63,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W63/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN62,VLOOKUP($CX63,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y63*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO62,VLOOKUP($CX63,'Audit Values'!$A:$BW,60,FALSE))","v":162.5},{"$f":"AB63/6*'Weighting Factors'!$O$6","v":13.5},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS62,VLOOKUP($CX63,'Audit Values'!$A:$BU,63,FALSE))","v":315},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP62,VLOOKUP($CX63,'Audit Values'!$A:$BU,64,FALSE))","v":99},{"$f":"IF(A63=207, AE63,(AE63))*'Weighting Factors'!$O$9","v":47.9},0,{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG62,VLOOKUP($CX63,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ62,VLOOKUP($CX63,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ63*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR62,VLOOKUP($CX63,'Audit Values'!$A:$BU,66,FALSE))","v":181},231098,{"$f":"AM63/'Weighting Factors'!$O$5","v":49.1},{"$f":"CK63/'Weighting Factors'!$O$5","v":0},{"$f":"CO63/'Weighting Factors'!$O$5","v":0},482363,{"$f":"AQ63/'Weighting Factors'!$O$5","v":102.5},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X62,VLOOKUP($CX63,'Audit Values'!$A:$BU,47,FALSE))","v":0},720.4,617.9,{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA62,VLOOKUP($CX63,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB62,VLOOKUP($CX63,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV63*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW63*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX63*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F63>0,VLOOKUP($CX63,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F63),'Weighting Factors'!F63,VLOOKUP($CX63,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX63,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U63+V63+AA63+AC63+AF63+AI63+AK63++AN63+AO63+AS63+AP63)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY63","v":2912837},{"$f":"SUM((AT63+AP63)*'Weighting Factors'!$O$5)+AY63","v":3395202},{"$f":"IF('Weighting Factors'!F63>0,'Weighting Factors'!F63,'Preliminary SO66'!AV62)","v":3490498},3395202,{"$f":"'Weighting Factors'!E63","v":0},{"$f":"Transportation!G63","v":0},{"$f":"IF(ISNA(VLOOKUP($CX63,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX63,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3395202,{"$f":"SUM((U63+V63+AA63+AC63+AF63+AI63+AK63+AN63+AO63+AP63)*'Weighting Factors'!O$12)+(MAX(AQ63,'Weighting Factors'!B63))","v":3390200},{"$f":"'LOB%'!F61","v":0.33},1118766,1143660,1118766,0.33,{"$f":"ROUND(IF(U63<=99.9,(U63*1.014331),0),1)","v":0},{"$f":"AND(U63>99.9,U63<=299.9)","v":false},{"$f":"IF(BS63=TRUE,ROUND((U63-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU63*U63,1)","v":0},{"$f":"AND(U63>299.9,U63<=1621.9)","v":true},{"$f":"IF(BW63=TRUE,ROUND((U63-300)*1.2375,4),0)","v":56.3063},0.46872799999999998,{"$f":"ROUND(BY63*U63,1)","v":161.9},{"$f":"ROUND(IF(U63>=1622,(U63*0.03504),0),1)","v":0},434,{"$f":"AL63/CB63","v":0.41699999999999998},{"$f":"IF(CC63<0.06,1,IF(CC63>=18.29,52,MATCH(CC63-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":23},{"$f":"VLOOKUP(CD63, 'Weighting Factors'!$U$5:$X$56,4)","v":1130},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL63*CE63","v":204530},{"$f":"CG63*'Weighting Factors'!$Q$7","v":204530},231098,{"$f":"AM63/'Weighting Factors'!$O$5","v":49.1},0,0,0,{"$f":"SUM((AT63*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY63)*CM63","v":0},0,{"$f":"AE63/AD63","v":0.31430000000000002},{"$f":"IF(CP63>=50%,AE63*10.5%,0)","v":0},{"$f":"IF(AND(CP63>35%,CP63<50%),AE63*(CP63-35%)*0.7,0)","v":0},{"$f":"AU63+AR63","v":720.4},{"$f":"'LOB Transfers'!G62","v":74398},{"$f":"'LOB Transfers'!J62","v":0},{"$f":"'General Fund Transfers'!F62","v":225417},{"$f":"SUM(R63+T63+AV63+AW63+AX63/6)","v":314.5},"D0251"]
[252,"Lyon","Southern Lyon County ",461.1,null,0,461.1,453.5,null,0,453.5,468,null,0,468,{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C63,VLOOKUP($CX64,'Audit Values'!$A:$BW,73,FALSE))","v":497.9},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F63,VLOOKUP($CX64,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},497.9,{"$f":"IF('Military Provision'!J64=\"YES\", MAX('2022 Legal Max'!O64,'2022 Legal Max'!K64,AVERAGE('2022 Legal Max'!G64,'2022 Legal Max'!K64,'2022 Legal Max'!O64)), MAX(O64, K64))","v":468},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL63,VLOOKUP($CX64,'Audit Values'!$A:$BU,58,FALSE))","v":5},473,201.2,{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM63,VLOOKUP($CX64,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W64/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN63,VLOOKUP($CX64,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y64*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO63,VLOOKUP($CX64,'Audit Values'!$A:$BW,60,FALSE))","v":195.3},{"$f":"AB64/6*'Weighting Factors'!$O$6","v":16.3},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS63,VLOOKUP($CX64,'Audit Values'!$A:$BU,63,FALSE))","v":514},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP63,VLOOKUP($CX64,'Audit Values'!$A:$BU,64,FALSE))","v":170},{"$f":"IF(A64=207, AE64,(AE64))*'Weighting Factors'!$O$9","v":82.3},0,{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG63,VLOOKUP($CX64,'Audit Values'!$A:$BW,70,FALSE))","v":12.1},12.1,{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ63,VLOOKUP($CX64,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ64*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR63,VLOOKUP($CX64,'Audit Values'!$A:$BU,66,FALSE))","v":173},205246,{"$f":"AM64/'Weighting Factors'!$O$5","v":43.6},{"$f":"CK64/'Weighting Factors'!$O$5","v":0},{"$f":"CO64/'Weighting Factors'!$O$5","v":0},607849,{"$f":"AQ64/'Weighting Factors'!$O$5","v":129.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X63,VLOOKUP($CX64,'Audit Values'!$A:$BU,47,FALSE))","v":0},957.7,828.5,{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA63,VLOOKUP($CX64,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB63,VLOOKUP($CX64,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV64*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW64*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX64*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F64>0,VLOOKUP($CX64,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F64),'Weighting Factors'!F64,VLOOKUP($CX64,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX64,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F64=\"\",\"\",IF('Weighting Factors'!H64=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U64+V64+AA64+AC64+AF64+AI64+AK64++AN64+AO64+AS64+AP64)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY64","v":3898921},{"$f":"SUM((AT64+AP64)*'Weighting Factors'!$O$5)+AY64","v":4506936},{"$f":"IF('Weighting Factors'!F64>0,'Weighting Factors'!F64,'Preliminary SO66'!AV63)","v":4749766},4506936,{"$f":"'Weighting Factors'!E64","v":0},{"$f":"Transportation!G64","v":0},{"$f":"IF(ISNA(VLOOKUP($CX64,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX64,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4506936,{"$f":"SUM((U64+V64+AA64+AC64+AF64+AI64+AK64+AN64+AO64+AP64)*'Weighting Factors'!O$12)+(MAX(AQ64,'Weighting Factors'!B64))","v":4506770},{"$f":"'LOB%'!F62","v":0.33},1487234,1567473,1487234,0.33,{"$f":"ROUND(IF(U64<=99.9,(U64*1.014331),0),1)","v":0},{"$f":"AND(U64>99.9,U64<=299.9)","v":false},{"$f":"IF(BS64=TRUE,ROUND((U64-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU64*U64,1)","v":0},{"$f":"AND(U64>299.9,U64<=1621.9)","v":true},{"$f":"IF(BW64=TRUE,ROUND((U64-300)*1.2375,4),0)","v":214.08750000000001},0.42541000000000001,{"$f":"ROUND(BY64*U64,1)","v":201.2},{"$f":"ROUND(IF(U64>=1622,(U64*0.03504),0),1)","v":0},295,{"$f":"AL64/CB64","v":0.58599999999999997},{"$f":"IF(CC64<0.06,1,IF(CC64>=18.29,52,MATCH(CC64-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD64, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL64*CE64","v":181650},{"$f":"CG64*'Weighting Factors'!$Q$7","v":181650},205246,{"$f":"AM64/'Weighting Factors'!$O$5","v":43.6},0,0,0,{"$f":"SUM((AT64*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY64)*CM64","v":0},0,{"$f":"AE64/AD64","v":0.33069999999999999},{"$f":"IF(CP64>=50%,AE64*10.5%,0)","v":0},{"$f":"IF(AND(CP64>35%,CP64<50%),AE64*(CP64-35%)*0.7,0)","v":0},{"$f":"AU64+AR64","v":957.7},{"$f":"'LOB Transfers'!G63","v":128497},{"$f":"'LOB Transfers'!J63","v":0},{"$f":"'General Fund Transfers'!F63","v":444246},{"$f":"SUM(R64+T64+AV64+AW64+AX64/6)","v":502.9},"D0252"]
[253,"Lyon","Emporia ",4414.7,null,0,4414.7,4393.3999999999996,null,0,4393.3999999999996,4134.5,null,0,4134.5,{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C64,VLOOKUP($CX65,'Audit Values'!$A:$BW,73,FALSE))","v":4044.5},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F64,VLOOKUP($CX65,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},4044.5,{"$f":"IF('Military Provision'!J65=\"YES\", MAX('2022 Legal Max'!O65,'2022 Legal Max'!K65,AVERAGE('2022 Legal Max'!G65,'2022 Legal Max'!K65,'2022 Legal Max'!O65)), MAX(O65, K65))","v":4393.3999999999996},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL64,VLOOKUP($CX65,'Audit Values'!$A:$BU,58,FALSE))","v":67.5},4460.8999999999996,156.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM64,VLOOKUP($CX65,'Audit Values'!$A:$BW,62,FALSE))","v":2830},{"$f":"(W65/6)*'Weighting Factors'!$O$7","v":186.3},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN64,VLOOKUP($CX65,'Audit Values'!$A:$BW,61,FALSE))","v":997},{"$f":"Y65*'Weighting Factors'!$O$8","v":184.4},186.3,{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO64,VLOOKUP($CX65,'Audit Values'!$A:$BW,60,FALSE))","v":1055},{"$f":"AB65/6*'Weighting Factors'!$O$6","v":87.9},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS64,VLOOKUP($CX65,'Audit Values'!$A:$BU,63,FALSE))","v":4231},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP64,VLOOKUP($CX65,'Audit Values'!$A:$BU,64,FALSE))","v":1673},{"$f":"IF(A65=207, AE65,(AE65))*'Weighting Factors'!$O$9","v":809.7},53.2,{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG64,VLOOKUP($CX65,'Audit Values'!$A:$BW,70,FALSE))","v":77.900000000000006},77.900000000000006,{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ64,VLOOKUP($CX65,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ65*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR64,VLOOKUP($CX65,'Audit Values'!$A:$BU,66,FALSE))","v":1623},1118635,{"$f":"AM65/'Weighting Factors'!$O$5","v":237.7},{"$f":"CK65/'Weighting Factors'!$O$5","v":0},{"$f":"CO65/'Weighting Factors'!$O$5","v":0},4202863,{"$f":"AQ65/'Weighting Factors'!$O$5","v":893.1},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X64,VLOOKUP($CX65,'Audit Values'!$A:$BU,47,FALSE))","v":0},6909.8,6016.7,{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA64,VLOOKUP($CX65,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB64,VLOOKUP($CX65,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV65*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW65*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX65*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F65>0,VLOOKUP($CX65,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F65),'Weighting Factors'!F65,VLOOKUP($CX65,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX65,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F65=\"\",\"\",IF('Weighting Factors'!H65=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U65+V65+AA65+AC65+AF65+AI65+AK65++AN65+AO65+AS65+AP65)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY65","v":28314590},{"$f":"SUM((AT65+AP65)*'Weighting Factors'!$O$5)+AY65","v":32517519},{"$f":"IF('Weighting Factors'!F65>0,'Weighting Factors'!F65,'Preliminary SO66'!AV64)","v":34077087},32517519,{"$f":"'Weighting Factors'!E65","v":0},{"$f":"Transportation!G65","v":0},{"$f":"IF(ISNA(VLOOKUP($CX65,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX65,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,32517519,{"$f":"SUM((U65+V65+AA65+AC65+AF65+AI65+AK65+AN65+AO65+AP65)*'Weighting Factors'!O$12)+(MAX(AQ65,'Weighting Factors'!B65))","v":32517453},{"$f":"'LOB%'!F63","v":0.33},10730759,10563865,10563865,0.32490000000000002,{"$f":"ROUND(IF(U65<=99.9,(U65*1.014331),0),1)","v":0},{"$f":"AND(U65>99.9,U65<=299.9)","v":false},{"$f":"IF(BS65=TRUE,ROUND((U65-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU65*U65,1)","v":0},{"$f":"AND(U65>299.9,U65<=1621.9)","v":false},{"$f":"IF(BW65=TRUE,ROUND((U65-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY65*U65,1)","v":0},{"$f":"ROUND(IF(U65>=1622,(U65*0.03504),0),1)","v":156.30000000000001},135,{"$f":"AL65/CB65","v":12.022},{"$f":"IF(CC65<0.06,1,IF(CC65>=18.29,52,MATCH(CC65-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":49},{"$f":"VLOOKUP(CD65, 'Weighting Factors'!$U$5:$X$56,4)","v":610},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL65*CE65","v":990030},{"$f":"CG65*'Weighting Factors'!$Q$7","v":990030},1118635,{"$f":"AM65/'Weighting Factors'!$O$5","v":237.7},0,0,0,{"$f":"SUM((AT65*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY65)*CM65","v":0},0,{"$f":"AE65/AD65","v":0.39539999999999997},{"$f":"IF(CP65>=50%,AE65*10.5%,0)","v":0},{"$f":"IF(AND(CP65>35%,CP65<50%),AE65*(CP65-35%)*0.7,0)","v":53.2},{"$f":"AU65+AR65","v":6909.8},{"$f":"'LOB Transfers'!G64","v":1249705},{"$f":"'LOB Transfers'!J64","v":287337},{"$f":"'General Fund Transfers'!F64","v":4177046},{"$f":"SUM(R65+T65+AV65+AW65+AX65/6)","v":4112},"D0253"]
[254,"Barber","Barber County North ",476.5,null,0,476.5,473.7,null,0,473.7,424.2,null,0,424.2,{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C65,VLOOKUP($CX66,'Audit Values'!$A:$BW,73,FALSE))","v":452.5},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F65,VLOOKUP($CX66,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},452.5,{"$f":"IF('Military Provision'!J66=\"YES\", MAX('2022 Legal Max'!O66,'2022 Legal Max'!K66,AVERAGE('2022 Legal Max'!G66,'2022 Legal Max'!K66,'2022 Legal Max'!O66)), MAX(O66, K66))","v":473.7},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL65,VLOOKUP($CX66,'Audit Values'!$A:$BU,58,FALSE))","v":8.5},482.2,203.6,{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM65,VLOOKUP($CX66,'Audit Values'!$A:$BW,62,FALSE))","v":8.3000000000000007},{"$f":"(W66/6)*'Weighting Factors'!$O$7","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN65,VLOOKUP($CX66,'Audit Values'!$A:$BW,61,FALSE))","v":4},{"$f":"Y66*'Weighting Factors'!$O$8","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO65,VLOOKUP($CX66,'Audit Values'!$A:$BW,60,FALSE))","v":123.6},{"$f":"AB66/6*'Weighting Factors'!$O$6","v":10.3},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS65,VLOOKUP($CX66,'Audit Values'!$A:$BU,63,FALSE))","v":474},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP65,VLOOKUP($CX66,'Audit Values'!$A:$BU,64,FALSE))","v":123},{"$f":"IF(A66=207, AE66,(AE66))*'Weighting Factors'!$O$9","v":59.5},0,{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG65,VLOOKUP($CX66,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ65,VLOOKUP($CX66,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ66*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR65,VLOOKUP($CX66,'Audit Values'!$A:$BU,66,FALSE))","v":109},166265,{"$f":"AM66/'Weighting Factors'!$O$5","v":35.299999999999997},{"$f":"CK66/'Weighting Factors'!$O$5","v":0},{"$f":"CO66/'Weighting Factors'!$O$5","v":0},569169,{"$f":"AQ66/'Weighting Factors'!$O$5","v":120.9},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X65,VLOOKUP($CX66,'Audit Values'!$A:$BU,47,FALSE))","v":0},912.5,791.6,{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA65,VLOOKUP($CX66,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB65,VLOOKUP($CX66,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV66*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW66*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX66*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F66>0,VLOOKUP($CX66,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F66),'Weighting Factors'!F66,VLOOKUP($CX66,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX66,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F66=\"\",\"\",IF('Weighting Factors'!H66=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U66+V66+AA66+AC66+AF66+AI66+AK66++AN66+AO66+AS66+AP66)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY66","v":3725270},{"$f":"SUM((AT66+AP66)*'Weighting Factors'!$O$5)+AY66","v":4294225},{"$f":"IF('Weighting Factors'!F66>0,'Weighting Factors'!F66,'Preliminary SO66'!AV65)","v":4524348},4294225,{"$f":"'Weighting Factors'!E66","v":0},{"$f":"Transportation!G66","v":0},{"$f":"IF(ISNA(VLOOKUP($CX66,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX66,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4294225,{"$f":"SUM((U66+V66+AA66+AC66+AF66+AI66+AK66+AN66+AO66+AP66)*'Weighting Factors'!O$12)+(MAX(AQ66,'Weighting Factors'!B66))","v":4311960},{"$f":"'LOB%'!F64","v":0.31},1336708,1402521,1336708,0.31,{"$f":"ROUND(IF(U66<=99.9,(U66*1.014331),0),1)","v":0},{"$f":"AND(U66>99.9,U66<=299.9)","v":false},{"$f":"IF(BS66=TRUE,ROUND((U66-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU66*U66,1)","v":0},{"$f":"AND(U66>299.9,U66<=1621.9)","v":true},{"$f":"IF(BW66=TRUE,ROUND((U66-300)*1.2375,4),0)","v":225.4725},0.42228399999999999,{"$f":"ROUND(BY66*U66,1)","v":203.6},{"$f":"ROUND(IF(U66>=1622,(U66*0.03504),0),1)","v":0},718,{"$f":"AL66/CB66","v":0.152},{"$f":"IF(CC66<0.06,1,IF(CC66>=18.29,52,MATCH(CC66-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":11},{"$f":"VLOOKUP(CD66, 'Weighting Factors'!$U$5:$X$56,4)","v":1350},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL66*CE66","v":147150},{"$f":"CG66*'Weighting Factors'!$Q$7","v":147150},166265,{"$f":"AM66/'Weighting Factors'!$O$5","v":35.299999999999997},0,0,0,{"$f":"SUM((AT66*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY66)*CM66","v":0},0,{"$f":"AE66/AD66","v":0.25950000000000001},{"$f":"IF(CP66>=50%,AE66*10.5%,0)","v":0},{"$f":"IF(AND(CP66>35%,CP66<50%),AE66*(CP66-35%)*0.7,0)","v":0},{"$f":"AU66+AR66","v":912.5},{"$f":"'LOB Transfers'!G65","v":87955},{"$f":"'LOB Transfers'!J65","v":1069},{"$f":"'General Fund Transfers'!F65","v":280007},{"$f":"SUM(R66+T66+AV66+AW66+AX66/6)","v":461},"D0254"]
[255,"Barber","South Barber ",241.5,null,0,241.5,215.1,null,0,215.1,206.1,null,0,206.1,{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C66,VLOOKUP($CX67,'Audit Values'!$A:$BW,73,FALSE))","v":208.3},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F66,VLOOKUP($CX67,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},208.3,{"$f":"IF('Military Provision'!J67=\"YES\", MAX('2022 Legal Max'!O67,'2022 Legal Max'!K67,AVERAGE('2022 Legal Max'!G67,'2022 Legal Max'!K67,'2022 Legal Max'!O67)), MAX(O67, K67))","v":215.1},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL66,VLOOKUP($CX67,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},218.6,153,{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM66,VLOOKUP($CX67,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W67/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN66,VLOOKUP($CX67,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y67*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO66,VLOOKUP($CX67,'Audit Values'!$A:$BW,60,FALSE))","v":108.9},{"$f":"AB67/6*'Weighting Factors'!$O$6","v":9.1},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS66,VLOOKUP($CX67,'Audit Values'!$A:$BU,63,FALSE))","v":219},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP66,VLOOKUP($CX67,'Audit Values'!$A:$BU,64,FALSE))","v":63},{"$f":"IF(A67=207, AE67,(AE67))*'Weighting Factors'!$O$9","v":30.5},0,{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG66,VLOOKUP($CX67,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ66,VLOOKUP($CX67,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ67*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR66,VLOOKUP($CX67,'Audit Values'!$A:$BU,66,FALSE))","v":62},95974,{"$f":"AM67/'Weighting Factors'!$O$5","v":20.399999999999999},{"$f":"CK67/'Weighting Factors'!$O$5","v":0},{"$f":"CO67/'Weighting Factors'!$O$5","v":0},276389,{"$f":"AQ67/'Weighting Factors'!$O$5","v":58.7},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X66,VLOOKUP($CX67,'Audit Values'!$A:$BU,47,FALSE))","v":0},490.3,431.6,{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA66,VLOOKUP($CX67,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB66,VLOOKUP($CX67,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV67*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW67*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX67*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F67>0,VLOOKUP($CX67,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F67),'Weighting Factors'!F67,VLOOKUP($CX67,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX67,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F67=\"\",\"\",IF('Weighting Factors'!H67=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U67+V67+AA67+AC67+AF67+AI67+AK67++AN67+AO67+AS67+AP67)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY67","v":2031110},{"$f":"SUM((AT67+AP67)*'Weighting Factors'!$O$5)+AY67","v":2307352},{"$f":"IF('Weighting Factors'!F67>0,'Weighting Factors'!F67,'Preliminary SO66'!AV66)","v":2434414},2307352,{"$f":"'Weighting Factors'!E67","v":0},{"$f":"Transportation!G67","v":-4860},{"$f":"IF(ISNA(VLOOKUP($CX67,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX67,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-4860,2302492,{"$f":"SUM((U67+V67+AA67+AC67+AF67+AI67+AK67+AN67+AO67+AP67)*'Weighting Factors'!O$12)+(MAX(AQ67,'Weighting Factors'!B67))","v":2307499},{"$f":"'LOB%'!F65","v":0.31},715325,754731,715325,0.31,{"$f":"ROUND(IF(U67<=99.9,(U67*1.014331),0),1)","v":0},{"$f":"AND(U67>99.9,U67<=299.9)","v":true},{"$f":"IF(BS67=TRUE,ROUND((U67-100)*9.655,3),0)","v":1145.0830000000001},0.69995499999999999,{"$f":"ROUND(BU67*U67,1)","v":153},{"$f":"AND(U67>299.9,U67<=1621.9)","v":false},{"$f":"IF(BW67=TRUE,ROUND((U67-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY67*U67,1)","v":0},{"$f":"ROUND(IF(U67>=1622,(U67*0.03504),0),1)","v":0},425.5,{"$f":"AL67/CB67","v":0.14599999999999999},{"$f":"IF(CC67<0.06,1,IF(CC67>=18.29,52,MATCH(CC67-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":10},{"$f":"VLOOKUP(CD67, 'Weighting Factors'!$U$5:$X$56,4)","v":1370},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL67*CE67","v":84940},{"$f":"CG67*'Weighting Factors'!$Q$7","v":84940},95974,{"$f":"AM67/'Weighting Factors'!$O$5","v":20.399999999999999},0,0,0,{"$f":"SUM((AT67*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY67)*CM67","v":0},0,{"$f":"AE67/AD67","v":0.28770000000000001},{"$f":"IF(CP67>=50%,AE67*10.5%,0)","v":0},{"$f":"IF(AND(CP67>35%,CP67<50%),AE67*(CP67-35%)*0.7,0)","v":0},{"$f":"AU67+AR67","v":490.3},{"$f":"'LOB Transfers'!G66","v":44851},{"$f":"'LOB Transfers'!J66","v":0},{"$f":"'General Fund Transfers'!F66","v":143533},{"$f":"SUM(R67+T67+AV67+AW67+AX67/6)","v":211.8},"D0255"]
[256,"Allen","Marmaton Valley ",249,null,0,249,250,null,0,250,233.5,null,0,233.5,{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C67,VLOOKUP($CX68,'Audit Values'!$A:$BW,73,FALSE))","v":238.6},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F67,VLOOKUP($CX68,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},238.6,{"$f":"IF('Military Provision'!J68=\"YES\", MAX('2022 Legal Max'!O68,'2022 Legal Max'!K68,AVERAGE('2022 Legal Max'!G68,'2022 Legal Max'!K68,'2022 Legal Max'!O68)), MAX(O68, K68))","v":250},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL67,VLOOKUP($CX68,'Audit Values'!$A:$BU,58,FALSE))","v":3},253,154,{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM67,VLOOKUP($CX68,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W68/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN67,VLOOKUP($CX68,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y68*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO67,VLOOKUP($CX68,'Audit Values'!$A:$BW,60,FALSE))","v":81.3},{"$f":"AB68/6*'Weighting Factors'!$O$6","v":6.8},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS67,VLOOKUP($CX68,'Audit Values'!$A:$BU,63,FALSE))","v":246},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP67,VLOOKUP($CX68,'Audit Values'!$A:$BU,64,FALSE))","v":83},{"$f":"IF(A68=207, AE68,(AE68))*'Weighting Factors'!$O$9","v":40.200000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG67,VLOOKUP($CX68,'Audit Values'!$A:$BW,70,FALSE))","v":1.4},1.4,{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ67,VLOOKUP($CX68,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ68*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR67,VLOOKUP($CX68,'Audit Values'!$A:$BU,66,FALSE))","v":90},114911,{"$f":"AM68/'Weighting Factors'!$O$5","v":24.4},{"$f":"CK68/'Weighting Factors'!$O$5","v":0},{"$f":"CO68/'Weighting Factors'!$O$5","v":0},292452,{"$f":"AQ68/'Weighting Factors'!$O$5","v":62.1},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X67,VLOOKUP($CX68,'Audit Values'!$A:$BU,47,FALSE))","v":0},541.9,479.8,{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA67,VLOOKUP($CX68,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB67,VLOOKUP($CX68,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.7},0,{"$f":"SUM(AV68*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW68*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX68*'Weighting Factors'!$R$12)","v":16190},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F68>0,VLOOKUP($CX68,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F68),'Weighting Factors'!F68,VLOOKUP($CX68,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX68,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F68=\"\",\"\",IF('Weighting Factors'!H68=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U68+V68+AA68+AC68+AF68+AI68+AK68++AN68+AO68+AS68+AP68)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY68","v":2274129},{"$f":"SUM((AT68+AP68)*'Weighting Factors'!$O$5)+AY68","v":2566371},{"$f":"IF('Weighting Factors'!F68>0,'Weighting Factors'!F68,'Preliminary SO66'!AV67)","v":2881650},2566371,{"$f":"'Weighting Factors'!E68","v":0},{"$f":"Transportation!G68","v":0},{"$f":"IF(ISNA(VLOOKUP($CX68,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX68,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2566371,{"$f":"SUM((U68+V68+AA68+AC68+AF68+AI68+AK68+AN68+AO68+AP68)*'Weighting Factors'!O$12)+(MAX(AQ68,'Weighting Factors'!B68))","v":2700627},{"$f":"'LOB%'!F66","v":0.31},837194,899488,837194,0.31,{"$f":"ROUND(IF(U68<=99.9,(U68*1.014331),0),1)","v":0},{"$f":"AND(U68>99.9,U68<=299.9)","v":true},{"$f":"IF(BS68=TRUE,ROUND((U68-100)*9.655,3),0)","v":1477.2149999999999},0.60877000000000003,{"$f":"ROUND(BU68*U68,1)","v":154},{"$f":"AND(U68>299.9,U68<=1621.9)","v":false},{"$f":"IF(BW68=TRUE,ROUND((U68-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY68*U68,1)","v":0},{"$f":"ROUND(IF(U68>=1622,(U68*0.03504),0),1)","v":0},225,{"$f":"AL68/CB68","v":0.4},{"$f":"IF(CC68<0.06,1,IF(CC68>=18.29,52,MATCH(CC68-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":23},{"$f":"VLOOKUP(CD68, 'Weighting Factors'!$U$5:$X$56,4)","v":1130},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL68*CE68","v":101700},{"$f":"CG68*'Weighting Factors'!$Q$7","v":101700},114911,{"$f":"AM68/'Weighting Factors'!$O$5","v":24.4},0,0,0,{"$f":"SUM((AT68*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY68)*CM68","v":0},0,{"$f":"AE68/AD68","v":0.33739999999999998},{"$f":"IF(CP68>=50%,AE68*10.5%,0)","v":0},{"$f":"IF(AND(CP68>35%,CP68<50%),AE68*(CP68-35%)*0.7,0)","v":0},{"$f":"AU68+AR68","v":541.9},{"$f":"'LOB Transfers'!G67","v":62455},{"$f":"'LOB Transfers'!J67","v":0},{"$f":"'General Fund Transfers'!F67","v":195770},{"$f":"SUM(R68+T68+AV68+AW68+AX68/6)","v":245.3},"D0256"]
[257,"Allen","Iola ",1150.5999999999999,null,0,{"$f":"SUM(D69-E69+F69)","v":1150.5999999999999},1107.3,null,0,{"$f":"SUM(H69-I69+J69)","v":1107.3},1084.4000000000001,null,0,{"$f":"SUM(L69-M69+N69)","v":1084.4000000000001},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C68,VLOOKUP($CX69,'Audit Values'!$A:$BW,73,FALSE))","v":1044.8},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F68,VLOOKUP($CX69,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},{"$f":"SUM(P69+Q69)","v":1044.8},{"$f":"IF('Military Provision'!J69=\"YES\", MAX('2022 Legal Max'!O69,'2022 Legal Max'!K69,AVERAGE('2022 Legal Max'!G69,'2022 Legal Max'!K69,'2022 Legal Max'!O69)), MAX(O69, K69))","v":1107.3},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL68,VLOOKUP($CX69,'Audit Values'!$A:$BU,58,FALSE))","v":23},{"$f":"S69+T69","v":1130.3},{"$f":"MAX(BR69, BV69, BZ69, CA69)","v":228.4},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM68,VLOOKUP($CX69,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W69/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN68,VLOOKUP($CX69,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y69*'Weighting Factors'!$O$8","v":0.6},{"$f":"MAX(X69,Z69)","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO68,VLOOKUP($CX69,'Audit Values'!$A:$BW,60,FALSE))","v":372.2},{"$f":"AB69/6*'Weighting Factors'!$O$6","v":31},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS68,VLOOKUP($CX69,'Audit Values'!$A:$BU,63,FALSE))","v":1105},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP68,VLOOKUP($CX69,'Audit Values'!$A:$BU,64,FALSE))","v":501},{"$f":"IF(A69=207, AE69,(AE69))*'Weighting Factors'!$O$9","v":242.5},{"$f":"MAX(CQ69,CR69)","v":36.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG68,VLOOKUP($CX69,'Audit Values'!$A:$BW,70,FALSE))","v":37.4},{"$f":"MAX(AG69, AH69)","v":37.4},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ68,VLOOKUP($CX69,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ69*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR68,VLOOKUP($CX69,'Audit Values'!$A:$BU,66,FALSE))","v":259},{"$f":"CI69","v":248747},{"$f":"AM69/'Weighting Factors'!$O$5","v":52.9},{"$f":"CK69/'Weighting Factors'!$O$5","v":0},{"$f":"CO69/'Weighting Factors'!$O$5","v":0},1360758,{"$f":"AQ69/'Weighting Factors'!$O$5","v":289.2},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X68,VLOOKUP($CX69,'Audit Values'!$A:$BU,47,FALSE))","v":0},{"$f":"SUM(U69+V69+AA69+AC69+AF69+AI69+AK69++AN69+AO69+AR69+AS69)","v":2012.3},{"$f":"SUM(U69+V69+AA69+AC69+AF69+AI69+AK69+AN69+AO69+AP69+AS69)","v":1723.1},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA68,VLOOKUP($CX69,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB68,VLOOKUP($CX69,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1.5},0,{"$f":"SUM(AV69*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW69*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX69*'Weighting Factors'!$R$12)","v":22550},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F69>0,VLOOKUP($CX69,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F69),'Weighting Factors'!F69,VLOOKUP($CX69,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX69,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F69=\"\",\"\",IF('Weighting Factors'!H69=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U69+V69+AA69+AC69+AF69+AI69+AK69++AN69+AO69+AS69+AP69)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY69","v":8131459},{"$f":"SUM((AT69+AP69)*'Weighting Factors'!$O$5)+AY69","v":9492434},{"$f":"IF('Weighting Factors'!F69>0,'Weighting Factors'!F69,'Preliminary SO66'!AV68)","v":9903645},{"$f":"MIN(BD69,BE69)","v":9492434},{"$f":"'Weighting Factors'!E69","v":0},{"$f":"Transportation!G69","v":0},{"$f":"IF(ISNA(VLOOKUP($CX69,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX69,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},{"$f":"SUM(BG69:BI69)","v":0},{"$f":"BF69+BJ69","v":9492434},{"$f":"SUM((U69+V69+AA69+AC69+AF69+AI69+AK69+AN69+AO69+AP69)*'Weighting Factors'!O$12)+(MAX(AQ69,'Weighting Factors'!B69))","v":9857246},{"$f":"'LOB%'!F67","v":0.33},{"$f":"BL69*BM69","v":3252891},3296840,{"$f":"MIN(BN69,BO69)","v":3252891},{"$f":"BP69/BL69","v":0.33},{"$f":"ROUND(IF(U69<=99.9,(U69*1.014331),0),1)","v":0},{"$f":"AND(U69>99.9,U69<=299.9)","v":false},{"$f":"IF(BS69=TRUE,ROUND((U69-100)*9.655,3),0)","v":0},{"$f":"IF(BS69=TRUE,ROUND(((7337-BT69)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BU69*U69,1)","v":0},{"$f":"AND(U69>299.9,U69<=1621.9)","v":true},{"$f":"IF(BW69=TRUE,ROUND((U69-300)*1.2375,4),0)","v":1027.4963},{"$f":"IF(BW69=TRUE,ROUND(((5406-BX69)/3642.4)-1,6),0)","v":0.20209299999999999},{"$f":"ROUND(BY69*U69,1)","v":228.4},{"$f":"ROUND(IF(U69>=1622,(U69*0.03504),0),1)","v":0},140.5,{"$f":"AL69/CB69","v":1.843},{"$f":"IF(CC69<0.06,1,IF(CC69>=18.29,52,MATCH(CC69-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":37},{"$f":"VLOOKUP(CD69, 'Weighting Factors'!$U$5:$X$56,4)","v":850},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL69*CE69","v":220150},{"$f":"CG69*'Weighting Factors'!$Q$7","v":220150},{"$f":"CH69*CF69","v":248747},{"$f":"AM69/'Weighting Factors'!$O$5","v":52.9},0,0,0,{"$f":"SUM((AT69*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY69)*CM69","v":0},{"$f":"IF(CL69>CN69,CN69,CL69)","v":0},{"$f":"AE69/AD69","v":0.45340000000000003},{"$f":"IF(CP69>=50%,AE69*10.5%,0)","v":0},{"$f":"IF(AND(CP69>35%,CP69<50%),AE69*(CP69-35%)*0.7,0)","v":36.299999999999997},{"$f":"AU69+AR69","v":2012.3},{"$f":"'LOB Transfers'!G68","v":396527},{"$f":"'LOB Transfers'!J68","v":976},{"$f":"'General Fund Transfers'!F68","v":1317209},{"$f":"SUM(R69+T69+AV69+AW69+AX69/6)","v":1073.3},"D0257"]
[258,"Allen","Humboldt ",584.5,null,0,584.5,581,null,0,581,545.5,null,0,545.5,{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C69,VLOOKUP($CX70,'Audit Values'!$A:$BW,73,FALSE))","v":630},{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F69,VLOOKUP($CX70,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},630,{"$f":"IF('Military Provision'!J70=\"YES\", MAX('2022 Legal Max'!O70,'2022 Legal Max'!K70,AVERAGE('2022 Legal Max'!G70,'2022 Legal Max'!K70,'2022 Legal Max'!O70)), MAX(O70, K70))","v":581},{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL69,VLOOKUP($CX70,'Audit Values'!$A:$BU,58,FALSE))","v":5.5},586.5,226.9,{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM69,VLOOKUP($CX70,'Audit Values'!$A:$BW,62,FALSE))","v":0.5},{"$f":"(W70/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN69,VLOOKUP($CX70,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y70*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO69,VLOOKUP($CX70,'Audit Values'!$A:$BW,60,FALSE))","v":278},{"$f":"AB70/6*'Weighting Factors'!$O$6","v":23.2},{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS69,VLOOKUP($CX70,'Audit Values'!$A:$BU,63,FALSE))","v":646},{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP69,VLOOKUP($CX70,'Audit Values'!$A:$BU,64,FALSE))","v":226},{"$f":"IF(A70=207, AE70,(AE70))*'Weighting Factors'!$O$9","v":109.4},0,{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG69,VLOOKUP($CX70,'Audit Values'!$A:$BW,70,FALSE))","v":2.7},2.7,{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ69,VLOOKUP($CX70,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ70*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR69,VLOOKUP($CX70,'Audit Values'!$A:$BU,66,FALSE))","v":103},115216,{"$f":"AM70/'Weighting Factors'!$O$5","v":24.5},{"$f":"CK70/'Weighting Factors'!$O$5","v":0},{"$f":"CO70/'Weighting Factors'!$O$5","v":0},902656,{"$f":"AQ70/'Weighting Factors'!$O$5","v":191.8},{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X69,VLOOKUP($CX70,'Audit Values'!$A:$BU,47,FALSE))","v":0},1165.2,973.4,{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA69,VLOOKUP($CX70,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":205},{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB69,VLOOKUP($CX70,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.9},370,{"$f":"SUM(AV70*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW70*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX70*'Weighting Factors'!$R$12)","v":1288860},28,{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX70,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U70+V70+AA70+AC70+AF70+AI70+AK70++AN70+AO70+AS70+AP70)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY70","v":5869680},{"$f":"SUM((AT70+AP70)*'Weighting Factors'!$O$5)+AY70","v":6772291},{"$f":"IF('Weighting Factors'!F70>0,'Weighting Factors'!F70,'Preliminary SO66'!AV69)","v":6886957},6772291,{"$f":"'Weighting Factors'!E70","v":0},{"$f":"Transportation!G70","v":0},{"$f":"IF(ISNA(VLOOKUP($CX70,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX70,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-4963},-4963,6767328,{"$f":"SUM((U70+V70+AA70+AC70+AF70+AI70+AK70+AN70+AO70+AP70)*'Weighting Factors'!O$12)+(MAX(AQ70,'Weighting Factors'!B70))","v":5483476},{"$f":"'LOB%'!F68","v":0.33},1809547,1812025,1809547,0.33,{"$f":"ROUND(IF(U70<=99.9,(U70*1.014331),0),1)","v":0},{"$f":"AND(U70>99.9,U70<=299.9)","v":false},{"$f":"IF(BS70=TRUE,ROUND((U70-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU70*U70,1)","v":0},{"$f":"AND(U70>299.9,U70<=1621.9)","v":true},{"$f":"IF(BW70=TRUE,ROUND((U70-300)*1.2375,4),0)","v":354.54379999999998},0.38684800000000003,{"$f":"ROUND(BY70*U70,1)","v":226.9},{"$f":"ROUND(IF(U70>=1622,(U70*0.03504),0),1)","v":0},126,{"$f":"AL70/CB70","v":0.81699999999999995},{"$f":"IF(CC70<0.06,1,IF(CC70>=18.29,52,MATCH(CC70-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD70, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL70*CE70","v":101970},{"$f":"CG70*'Weighting Factors'!$Q$7","v":101970},115216,{"$f":"AM70/'Weighting Factors'!$O$5","v":24.5},0,0,0,{"$f":"SUM((AT70*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY70)*CM70","v":0},0,{"$f":"AE70/AD70","v":0.3498},{"$f":"IF(CP70>=50%,AE70*10.5%,0)","v":0},{"$f":"IF(AND(CP70>35%,CP70<50%),AE70*(CP70-35%)*0.7,0)","v":0},{"$f":"AU70+AR70","v":1165.2},{"$f":"'LOB Transfers'!G69","v":170640},{"$f":"'LOB Transfers'!J69","v":362},{"$f":"'General Fund Transfers'!F69","v":527543},{"$f":"SUM(R70+T70+AV70+AW70+AX70/6)","v":903.1},"D0258"]
[259,"Sedgwick","Wichita ",46954.2,null,0,46954.2,46370.1,38,0,46332.1,44093.9,null,0,44093.9,{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C70,VLOOKUP($CX71,'Audit Values'!$A:$BW,73,FALSE))","v":43451.8},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F70,VLOOKUP($CX71,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},43451.8,{"$f":"IF('Military Provision'!J71=\"YES\", MAX('2022 Legal Max'!O71,'2022 Legal Max'!K71,AVERAGE('2022 Legal Max'!G71,'2022 Legal Max'!K71,'2022 Legal Max'!O71)), MAX(O71, K71))","v":46332.1},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL70,VLOOKUP($CX71,'Audit Values'!$A:$BU,58,FALSE))","v":844},47176.1,1653.1,{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM70,VLOOKUP($CX71,'Audit Values'!$A:$BW,62,FALSE))","v":26252.3},{"$f":"(W71/6)*'Weighting Factors'!$O$7","v":1728.3},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN70,VLOOKUP($CX71,'Audit Values'!$A:$BW,61,FALSE))","v":8194},{"$f":"Y71*'Weighting Factors'!$O$8","v":1515.9},1728.3,{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO70,VLOOKUP($CX71,'Audit Values'!$A:$BW,60,FALSE))","v":9483.5},{"$f":"AB71/6*'Weighting Factors'!$O$6","v":790.3},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS70,VLOOKUP($CX71,'Audit Values'!$A:$BU,63,FALSE))","v":45628},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP70,VLOOKUP($CX71,'Audit Values'!$A:$BU,64,FALSE))","v":28701},{"$f":"IF(A71=207, AE71,(AE71))*'Weighting Factors'!$O$9","v":13891.3},3013.6,{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG70,VLOOKUP($CX71,'Audit Values'!$A:$BW,70,FALSE))","v":2807.2},3013.6,{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ70,VLOOKUP($CX71,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ71*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR70,VLOOKUP($CX71,'Audit Values'!$A:$BU,66,FALSE))","v":14734},9156371,{"$f":"AM71/'Weighting Factors'!$O$5","v":1945.7},{"$f":"CK71/'Weighting Factors'!$O$5","v":0},{"$f":"CO71/'Weighting Factors'!$O$5","v":0},55350325,{"$f":"AQ71/'Weighting Factors'!$O$5","v":11761.7},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X70,VLOOKUP($CX71,'Audit Values'!$A:$BU,47,FALSE))","v":1},81961.100000000006,70199.399999999994,{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA70,VLOOKUP($CX71,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":229},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB70,VLOOKUP($CX71,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":69.400000000000006},0,{"$f":"SUM(AV71*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW71*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX71*'Weighting Factors'!$R$12)","v":1262980},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F71>0,VLOOKUP($CX71,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F71),'Weighting Factors'!F71,VLOOKUP($CX71,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX71,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F71=\"\",\"\",IF('Weighting Factors'!H71=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U71+V71+AA71+AC71+AF71+AI71+AK71++AN71+AO71+AS71+AP71)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY71","v":331621356},{"$f":"SUM((AT71+AP71)*'Weighting Factors'!$O$5)+AY71","v":386971917},{"$f":"IF('Weighting Factors'!F71>0,'Weighting Factors'!F71,'Preliminary SO66'!AV70)","v":402566025},386971917,{"$f":"'Weighting Factors'!E71","v":0},{"$f":"Transportation!G71","v":0},{"$f":"IF(ISNA(VLOOKUP($CX71,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX71,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,386971917,{"$f":"SUM((U71+V71+AA71+AC71+AF71+AI71+AK71+AN71+AO71+AP71)*'Weighting Factors'!O$12)+(MAX(AQ71,'Weighting Factors'!B71))","v":385703995},{"$f":"'LOB%'!F69","v":0.33},127282318,131552139,127282318,0.33,{"$f":"ROUND(IF(U71<=99.9,(U71*1.014331),0),1)","v":0},{"$f":"AND(U71>99.9,U71<=299.9)","v":false},{"$f":"IF(BS71=TRUE,ROUND((U71-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU71*U71,1)","v":0},{"$f":"AND(U71>299.9,U71<=1621.9)","v":false},{"$f":"IF(BW71=TRUE,ROUND((U71-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY71*U71,1)","v":0},{"$f":"ROUND(IF(U71>=1622,(U71*0.03504),0),1)","v":1653.1},151,{"$f":"AL71/CB71","v":97.575999999999993},{"$f":"IF(CC71<0.06,1,IF(CC71>=18.29,52,MATCH(CC71-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD71, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL71*CE71","v":8103700},{"$f":"CG71*'Weighting Factors'!$Q$7","v":8103700},9156371,{"$f":"AM71/'Weighting Factors'!$O$5","v":1945.7},0,0,0,{"$f":"SUM((AT71*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY71)*CM71","v":0},0,{"$f":"AE71/AD71","v":0.629},{"$f":"IF(CP71>=50%,AE71*10.5%,0)","v":3013.6},{"$f":"IF(AND(CP71>35%,CP71<50%),AE71*(CP71-35%)*0.7,0)","v":0},{"$f":"AU71+AR71","v":81961.100000000006},{"$f":"'LOB Transfers'!G70","v":21803461},{"$f":"'LOB Transfers'!J70","v":2711113},{"$f":"'General Fund Transfers'!F70","v":79554459},{"$f":"SUM(R71+T71+AV71+AW71+AX71/6)","v":44594.2},"D0259"]
[260,"Sedgwick","Derby ",6857.8,null,34,6891.8,7005.3,2,28,7031.3,6827.8,null,0,6827.8,{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C71,VLOOKUP($CX72,'Audit Values'!$A:$BW,73,FALSE))","v":6781.8},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F71,VLOOKUP($CX72,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":26},6807.8,{"$f":"IF('Military Provision'!J72=\"YES\", MAX('2022 Legal Max'!O72,'2022 Legal Max'!K72,AVERAGE('2022 Legal Max'!G72,'2022 Legal Max'!K72,'2022 Legal Max'!O72)), MAX(O72, K72))","v":7031.3},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL71,VLOOKUP($CX72,'Audit Values'!$A:$BU,58,FALSE))","v":23.5},7054.8,247.2,{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM71,VLOOKUP($CX72,'Audit Values'!$A:$BW,62,FALSE))","v":1087.5},{"$f":"(W72/6)*'Weighting Factors'!$O$7","v":71.599999999999994},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN71,VLOOKUP($CX72,'Audit Values'!$A:$BW,61,FALSE))","v":457},{"$f":"Y72*'Weighting Factors'!$O$8","v":84.5},84.5,{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO71,VLOOKUP($CX72,'Audit Values'!$A:$BW,60,FALSE))","v":1510},{"$f":"AB72/6*'Weighting Factors'!$O$6","v":125.8},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS71,VLOOKUP($CX72,'Audit Values'!$A:$BU,63,FALSE))","v":7189},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP71,VLOOKUP($CX72,'Audit Values'!$A:$BU,64,FALSE))","v":2323},{"$f":"IF(A72=207, AE72,(AE72))*'Weighting Factors'!$O$9","v":1124.3},0,{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG71,VLOOKUP($CX72,'Audit Values'!$A:$BW,70,FALSE))","v":41.4},41.4,{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ71,VLOOKUP($CX72,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ72*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR71,VLOOKUP($CX72,'Audit Values'!$A:$BU,66,FALSE))","v":1483},921603,{"$f":"AM72/'Weighting Factors'!$O$5","v":195.8},{"$f":"CK72/'Weighting Factors'!$O$5","v":0},{"$f":"CO72/'Weighting Factors'!$O$5","v":0},6457506,{"$f":"AQ72/'Weighting Factors'!$O$5","v":1372.2},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X71,VLOOKUP($CX72,'Audit Values'!$A:$BU,47,FALSE))","v":0},10246,8873.7999999999993,{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA71,VLOOKUP($CX72,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB71,VLOOKUP($CX72,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.8},0,{"$f":"SUM(AV72*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW72*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX72*'Weighting Factors'!$R$12)","v":26360},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F72>0,VLOOKUP($CX72,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F72),'Weighting Factors'!F72,VLOOKUP($CX72,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX72,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F72=\"\",\"\",IF('Weighting Factors'!H72=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U72+V72+AA72+AC72+AF72+AI72+AK72++AN72+AO72+AS72+AP72)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY72","v":41786463},{"$f":"SUM((AT72+AP72)*'Weighting Factors'!$O$5)+AY72","v":48244036},{"$f":"IF('Weighting Factors'!F72>0,'Weighting Factors'!F72,'Preliminary SO66'!AV71)","v":49003633},48244036,{"$f":"'Weighting Factors'!E72","v":0},{"$f":"Transportation!G72","v":0},{"$f":"IF(ISNA(VLOOKUP($CX72,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX72,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,48244036,{"$f":"SUM((U72+V72+AA72+AC72+AF72+AI72+AK72+AN72+AO72+AP72)*'Weighting Factors'!O$12)+(MAX(AQ72,'Weighting Factors'!B72))","v":48217609},{"$f":"'LOB%'!F70","v":0.31},14947459,14580670,14580670,0.3024,{"$f":"ROUND(IF(U72<=99.9,(U72*1.014331),0),1)","v":0},{"$f":"AND(U72>99.9,U72<=299.9)","v":false},{"$f":"IF(BS72=TRUE,ROUND((U72-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU72*U72,1)","v":0},{"$f":"AND(U72>299.9,U72<=1621.9)","v":false},{"$f":"IF(BW72=TRUE,ROUND((U72-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY72*U72,1)","v":0},{"$f":"ROUND(IF(U72>=1622,(U72*0.03504),0),1)","v":247.2},50,{"$f":"AL72/CB72","v":29.66},{"$f":"IF(CC72<0.06,1,IF(CC72>=18.29,52,MATCH(CC72-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD72, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL72*CE72","v":815650},{"$f":"CG72*'Weighting Factors'!$Q$7","v":815650},921603,{"$f":"AM72/'Weighting Factors'!$O$5","v":195.8},0,0,0,{"$f":"SUM((AT72*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY72)*CM72","v":0},0,{"$f":"AE72/AD72","v":0.3231},{"$f":"IF(CP72>=50%,AE72*10.5%,0)","v":0},{"$f":"IF(AND(CP72>35%,CP72<50%),AE72*(CP72-35%)*0.7,0)","v":0},{"$f":"AU72+AR72","v":10246},{"$f":"'LOB Transfers'!G71","v":1603874},{"$f":"'LOB Transfers'!J71","v":121020},{"$f":"'General Fund Transfers'!F71","v":5485784},{"$f":"SUM(R72+T72+AV72+AW72+AX72/6)","v":6837.1},"D0260"]
[261,"Sedgwick","Haysville ",5576.7,null,0,5576.7,5649.2,null,0,5649.2,5485.1,null,0,5485.1,{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C72,VLOOKUP($CX73,'Audit Values'!$A:$BW,73,FALSE))","v":5441.1},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F72,VLOOKUP($CX73,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},5441.1,{"$f":"IF('Military Provision'!J73=\"YES\", MAX('2022 Legal Max'!O73,'2022 Legal Max'!K73,AVERAGE('2022 Legal Max'!G73,'2022 Legal Max'!K73,'2022 Legal Max'!O73)), MAX(O73, K73))","v":5649.2},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL72,VLOOKUP($CX73,'Audit Values'!$A:$BU,58,FALSE))","v":90.5},5739.7,201.1,{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM72,VLOOKUP($CX73,'Audit Values'!$A:$BW,62,FALSE))","v":481.7},{"$f":"(W73/6)*'Weighting Factors'!$O$7","v":31.7},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN72,VLOOKUP($CX73,'Audit Values'!$A:$BW,61,FALSE))","v":224},{"$f":"Y73*'Weighting Factors'!$O$8","v":41.4},41.4,{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO72,VLOOKUP($CX73,'Audit Values'!$A:$BW,60,FALSE))","v":1330.9},{"$f":"AB73/6*'Weighting Factors'!$O$6","v":110.9},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS72,VLOOKUP($CX73,'Audit Values'!$A:$BU,63,FALSE))","v":5671},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP72,VLOOKUP($CX73,'Audit Values'!$A:$BU,64,FALSE))","v":2159},{"$f":"IF(A73=207, AE73,(AE73))*'Weighting Factors'!$O$9","v":1045},46.4,{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG72,VLOOKUP($CX73,'Audit Values'!$A:$BW,70,FALSE))","v":55.8},55.8,{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ72,VLOOKUP($CX73,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ73*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR72,VLOOKUP($CX73,'Audit Values'!$A:$BU,66,FALSE))","v":2211},1374015,{"$f":"AM73/'Weighting Factors'!$O$5","v":292},{"$f":"CK73/'Weighting Factors'!$O$5","v":0},{"$f":"CO73/'Weighting Factors'!$O$5","v":0},6194864,{"$f":"AQ73/'Weighting Factors'!$O$5","v":1316.4},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X72,VLOOKUP($CX73,'Audit Values'!$A:$BU,47,FALSE))","v":0},8802.2999999999993,7485.9,{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA72,VLOOKUP($CX73,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":25},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB72,VLOOKUP($CX73,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV73*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW73*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX73*'Weighting Factors'!$R$12)","v":125000},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F73>0,VLOOKUP($CX73,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F73),'Weighting Factors'!F73,VLOOKUP($CX73,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX73,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F73=\"\",\"\",IF('Weighting Factors'!H73=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U73+V73+AA73+AC73+AF73+AI73+AK73++AN73+AO73+AS73+AP73)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY73","v":35353645},{"$f":"SUM((AT73+AP73)*'Weighting Factors'!$O$5)+AY73","v":41548624},{"$f":"IF('Weighting Factors'!F73>0,'Weighting Factors'!F73,'Preliminary SO66'!AV72)","v":42875425},41548624,{"$f":"'Weighting Factors'!E73","v":0},{"$f":"Transportation!G73","v":0},{"$f":"IF(ISNA(VLOOKUP($CX73,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX73,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,41548624,{"$f":"SUM((U73+V73+AA73+AC73+AF73+AI73+AK73+AN73+AO73+AP73)*'Weighting Factors'!O$12)+(MAX(AQ73,'Weighting Factors'!B73))","v":41423509},{"$f":"'LOB%'!F71","v":0.33},13669758,14147355,13669758,0.33,{"$f":"ROUND(IF(U73<=99.9,(U73*1.014331),0),1)","v":0},{"$f":"AND(U73>99.9,U73<=299.9)","v":false},{"$f":"IF(BS73=TRUE,ROUND((U73-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU73*U73,1)","v":0},{"$f":"AND(U73>299.9,U73<=1621.9)","v":false},{"$f":"IF(BW73=TRUE,ROUND((U73-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY73*U73,1)","v":0},{"$f":"ROUND(IF(U73>=1622,(U73*0.03504),0),1)","v":201.1},36,{"$f":"AL73/CB73","v":61.417000000000002},{"$f":"IF(CC73<0.06,1,IF(CC73>=18.29,52,MATCH(CC73-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD73, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL73*CE73","v":1216050},{"$f":"CG73*'Weighting Factors'!$Q$7","v":1216050},1374015,{"$f":"AM73/'Weighting Factors'!$O$5","v":292},0,0,0,{"$f":"SUM((AT73*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY73)*CM73","v":0},0,{"$f":"AE73/AD73","v":0.38069999999999998},{"$f":"IF(CP73>=50%,AE73*10.5%,0)","v":0},{"$f":"IF(AND(CP73>35%,CP73<50%),AE73*(CP73-35%)*0.7,0)","v":46.4},{"$f":"AU73+AR73","v":8802.2999999999993},{"$f":"'LOB Transfers'!G72","v":1640371},{"$f":"'LOB Transfers'!J72","v":65615},{"$f":"'General Fund Transfers'!F72","v":5180365},{"$f":"SUM(R73+T73+AV73+AW73+AX73/6)","v":5556.6},"D0261"]
[262,"Sedgwick","Valley Center Pub Sch ",2899.8,null,0,2899.8,2986.7,null,0,2986.7,2928.5,null,0,2928.5,{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C73,VLOOKUP($CX74,'Audit Values'!$A:$BW,73,FALSE))","v":2935.6},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F73,VLOOKUP($CX74,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2935.6,{"$f":"IF('Military Provision'!J74=\"YES\", MAX('2022 Legal Max'!O74,'2022 Legal Max'!K74,AVERAGE('2022 Legal Max'!G74,'2022 Legal Max'!K74,'2022 Legal Max'!O74)), MAX(O74, K74))","v":2986.7},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL73,VLOOKUP($CX74,'Audit Values'!$A:$BU,58,FALSE))","v":28.5},3015.2,105.7,{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM73,VLOOKUP($CX74,'Audit Values'!$A:$BW,62,FALSE))","v":292.7},{"$f":"(W74/6)*'Weighting Factors'!$O$7","v":19.3},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN73,VLOOKUP($CX74,'Audit Values'!$A:$BW,61,FALSE))","v":97},{"$f":"Y74*'Weighting Factors'!$O$8","v":17.899999999999999},19.3,{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO73,VLOOKUP($CX74,'Audit Values'!$A:$BW,60,FALSE))","v":750.9},{"$f":"AB74/6*'Weighting Factors'!$O$6","v":62.6},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS73,VLOOKUP($CX74,'Audit Values'!$A:$BU,63,FALSE))","v":3011},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP73,VLOOKUP($CX74,'Audit Values'!$A:$BU,64,FALSE))","v":709},{"$f":"IF(A74=207, AE74,(AE74))*'Weighting Factors'!$O$9","v":343.2},0,{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG73,VLOOKUP($CX74,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ73,VLOOKUP($CX74,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ74*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR73,VLOOKUP($CX74,'Audit Values'!$A:$BU,66,FALSE))","v":1434},923558,{"$f":"AM74/'Weighting Factors'!$O$5","v":196.3},{"$f":"CK74/'Weighting Factors'!$O$5","v":0},{"$f":"CO74/'Weighting Factors'!$O$5","v":0},3360592,{"$f":"AQ74/'Weighting Factors'!$O$5","v":714.1},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X73,VLOOKUP($CX74,'Audit Values'!$A:$BU,47,FALSE))","v":0},4456.3999999999996,3742.3,{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA73,VLOOKUP($CX74,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":55},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB73,VLOOKUP($CX74,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":5.3},65,{"$f":"SUM(AV74*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW74*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX74*'Weighting Factors'!$R$12)","v":330095},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F74>0,VLOOKUP($CX74,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F74),'Weighting Factors'!F74,VLOOKUP($CX74,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX74,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F74=\"\",\"\",IF('Weighting Factors'!H74=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U74+V74+AA74+AC74+AF74+AI74+AK74++AN74+AO74+AS74+AP74)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY74","v":17941359},{"$f":"SUM((AT74+AP74)*'Weighting Factors'!$O$5)+AY74","v":21301913},{"$f":"IF('Weighting Factors'!F74>0,'Weighting Factors'!F74,'Preliminary SO66'!AV73)","v":21927652},21301913,{"$f":"'Weighting Factors'!E74","v":0},{"$f":"Transportation!G74","v":-21880},{"$f":"IF(ISNA(VLOOKUP($CX74,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX74,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-7799},-29679,21272234,{"$f":"SUM((U74+V74+AA74+AC74+AF74+AI74+AK74+AN74+AO74+AP74)*'Weighting Factors'!O$12)+(MAX(AQ74,'Weighting Factors'!B74))","v":20971856},{"$f":"'LOB%'!F72","v":0.33},6920712,7000000,6920712,0.33,{"$f":"ROUND(IF(U74<=99.9,(U74*1.014331),0),1)","v":0},{"$f":"AND(U74>99.9,U74<=299.9)","v":false},{"$f":"IF(BS74=TRUE,ROUND((U74-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU74*U74,1)","v":0},{"$f":"AND(U74>299.9,U74<=1621.9)","v":false},{"$f":"IF(BW74=TRUE,ROUND((U74-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY74*U74,1)","v":0},{"$f":"ROUND(IF(U74>=1622,(U74*0.03504),0),1)","v":105.7},83,{"$f":"AL74/CB74","v":17.277000000000001},{"$f":"IF(CC74<0.06,1,IF(CC74>=18.29,52,MATCH(CC74-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":51},{"$f":"VLOOKUP(CD74, 'Weighting Factors'!$U$5:$X$56,4)","v":570},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL74*CE74","v":817380},{"$f":"CG74*'Weighting Factors'!$Q$7","v":817380},923558,{"$f":"AM74/'Weighting Factors'!$O$5","v":196.3},0,0,0,{"$f":"SUM((AT74*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY74)*CM74","v":0},0,{"$f":"AE74/AD74","v":0.23549999999999999},{"$f":"IF(CP74>=50%,AE74*10.5%,0)","v":0},{"$f":"IF(AND(CP74>35%,CP74<50%),AE74*(CP74-35%)*0.7,0)","v":0},{"$f":"AU74+AR74","v":4456.3999999999996},{"$f":"'LOB Transfers'!G73","v":536355},{"$f":"'LOB Transfers'!J73","v":30451},{"$f":"'General Fund Transfers'!F73","v":1615099},{"$f":"SUM(R74+T74+AV74+AW74+AX74/6)","v":3035.2},"D0262"]
[263,"Sedgwick","Mulvane ",1785.5,null,0,1785.5,1774.5,null,0,1774.5,1719,null,0,1719,{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C74,VLOOKUP($CX75,'Audit Values'!$A:$BW,73,FALSE))","v":1720.5},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F74,VLOOKUP($CX75,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1720.5,{"$f":"IF('Military Provision'!J75=\"YES\", MAX('2022 Legal Max'!O75,'2022 Legal Max'!K75,AVERAGE('2022 Legal Max'!G75,'2022 Legal Max'!K75,'2022 Legal Max'!O75)), MAX(O75, K75))","v":1774.5},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL74,VLOOKUP($CX75,'Audit Values'!$A:$BU,58,FALSE))","v":21.5},1796,62.9,{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM74,VLOOKUP($CX75,'Audit Values'!$A:$BW,62,FALSE))","v":10.4},{"$f":"(W75/6)*'Weighting Factors'!$O$7","v":0.7},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN74,VLOOKUP($CX75,'Audit Values'!$A:$BW,61,FALSE))","v":6},{"$f":"Y75*'Weighting Factors'!$O$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO74,VLOOKUP($CX75,'Audit Values'!$A:$BW,60,FALSE))","v":511.4},{"$f":"AB75/6*'Weighting Factors'!$O$6","v":42.6},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS74,VLOOKUP($CX75,'Audit Values'!$A:$BU,63,FALSE))","v":1777},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP74,VLOOKUP($CX75,'Audit Values'!$A:$BU,64,FALSE))","v":406},{"$f":"IF(A75=207, AE75,(AE75))*'Weighting Factors'!$O$9","v":196.5},0,{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG74,VLOOKUP($CX75,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ74,VLOOKUP($CX75,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ75*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR74,VLOOKUP($CX75,'Audit Values'!$A:$BU,66,FALSE))","v":285},247957,{"$f":"AM75/'Weighting Factors'!$O$5","v":52.7},{"$f":"CK75/'Weighting Factors'!$O$5","v":0},{"$f":"CO75/'Weighting Factors'!$O$5","v":0},1933115,{"$f":"AQ75/'Weighting Factors'!$O$5","v":410.8},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X74,VLOOKUP($CX75,'Audit Values'!$A:$BU,47,FALSE))","v":0},2562.6,2151.8000000000002,{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA74,VLOOKUP($CX75,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB74,VLOOKUP($CX75,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV75*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW75*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX75*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F75>0,VLOOKUP($CX75,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F75),'Weighting Factors'!F75,VLOOKUP($CX75,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX75,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F75=\"\",\"\",IF('Weighting Factors'!H75=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U75+V75+AA75+AC75+AF75+AI75+AK75++AN75+AO75+AS75+AP75)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY75","v":10126371},{"$f":"SUM((AT75+AP75)*'Weighting Factors'!$O$5)+AY75","v":12059596},{"$f":"IF('Weighting Factors'!F75>0,'Weighting Factors'!F75,'Preliminary SO66'!AV74)","v":12942441},12059596,{"$f":"'Weighting Factors'!E75","v":0},{"$f":"Transportation!G75","v":0},{"$f":"IF(ISNA(VLOOKUP($CX75,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX75,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,12059596,{"$f":"SUM((U75+V75+AA75+AC75+AF75+AI75+AK75+AN75+AO75+AP75)*'Weighting Factors'!O$12)+(MAX(AQ75,'Weighting Factors'!B75))","v":12059486},{"$f":"'LOB%'!F73","v":0.33},3979630,4271052,3979630,0.33,{"$f":"ROUND(IF(U75<=99.9,(U75*1.014331),0),1)","v":0},{"$f":"AND(U75>99.9,U75<=299.9)","v":false},{"$f":"IF(BS75=TRUE,ROUND((U75-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU75*U75,1)","v":0},{"$f":"AND(U75>299.9,U75<=1621.9)","v":false},{"$f":"IF(BW75=TRUE,ROUND((U75-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY75*U75,1)","v":0},{"$f":"ROUND(IF(U75>=1622,(U75*0.03504),0),1)","v":62.9},82.4,{"$f":"AL75/CB75","v":3.4590000000000001},{"$f":"IF(CC75<0.06,1,IF(CC75>=18.29,52,MATCH(CC75-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":41},{"$f":"VLOOKUP(CD75, 'Weighting Factors'!$U$5:$X$56,4)","v":770},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL75*CE75","v":219450},{"$f":"CG75*'Weighting Factors'!$Q$7","v":219450},247957,{"$f":"AM75/'Weighting Factors'!$O$5","v":52.7},0,0,0,{"$f":"SUM((AT75*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY75)*CM75","v":0},0,{"$f":"AE75/AD75","v":0.22850000000000001},{"$f":"IF(CP75>=50%,AE75*10.5%,0)","v":0},{"$f":"IF(AND(CP75>35%,CP75<50%),AE75*(CP75-35%)*0.7,0)","v":0},{"$f":"AU75+AR75","v":2562.6},{"$f":"'LOB Transfers'!G74","v":307625},{"$f":"'LOB Transfers'!J74","v":1592},{"$f":"'General Fund Transfers'!F74","v":924729},{"$f":"SUM(R75+T75+AV75+AW75+AX75/6)","v":1742},"D0263"]
[264,"Sedgwick","Clearwater ",1108.5,null,0,1108.5,1156.4000000000001,null,0,1156.4000000000001,1084,null,0,1084,{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C75,VLOOKUP($CX76,'Audit Values'!$A:$BW,73,FALSE))","v":1102.0999999999999},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F75,VLOOKUP($CX76,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1102.0999999999999,{"$f":"IF('Military Provision'!J76=\"YES\", MAX('2022 Legal Max'!O76,'2022 Legal Max'!K76,AVERAGE('2022 Legal Max'!G76,'2022 Legal Max'!K76,'2022 Legal Max'!O76)), MAX(O76, K76))","v":1156.4000000000001},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL75,VLOOKUP($CX76,'Audit Values'!$A:$BU,58,FALSE))","v":5.5},1161.9000000000001,222.3,{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM75,VLOOKUP($CX76,'Audit Values'!$A:$BW,62,FALSE))","v":0.3},{"$f":"(W76/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN75,VLOOKUP($CX76,'Audit Values'!$A:$BW,61,FALSE))","v":2},{"$f":"Y76*'Weighting Factors'!$O$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO75,VLOOKUP($CX76,'Audit Values'!$A:$BW,60,FALSE))","v":194.7},{"$f":"AB76/6*'Weighting Factors'!$O$6","v":16.2},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS75,VLOOKUP($CX76,'Audit Values'!$A:$BU,63,FALSE))","v":1118},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP75,VLOOKUP($CX76,'Audit Values'!$A:$BU,64,FALSE))","v":222},{"$f":"IF(A76=207, AE76,(AE76))*'Weighting Factors'!$O$9","v":107.4},0,{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG75,VLOOKUP($CX76,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ75,VLOOKUP($CX76,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ76*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR75,VLOOKUP($CX76,'Audit Values'!$A:$BU,66,FALSE))","v":468},407171,{"$f":"AM76/'Weighting Factors'!$O$5","v":86.5},{"$f":"CK76/'Weighting Factors'!$O$5","v":0},{"$f":"CO76/'Weighting Factors'!$O$5","v":0},1367982,{"$f":"AQ76/'Weighting Factors'!$O$5","v":290.7},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X75,VLOOKUP($CX76,'Audit Values'!$A:$BU,47,FALSE))","v":0},1885.4,1594.7,{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA75,VLOOKUP($CX76,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB75,VLOOKUP($CX76,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV76*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW76*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX76*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F76>0,VLOOKUP($CX76,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F76),'Weighting Factors'!F76,VLOOKUP($CX76,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX76,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F76=\"\",\"\",IF('Weighting Factors'!H76=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U76+V76+AA76+AC76+AF76+AI76+AK76++AN76+AO76+AS76+AP76)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY76","v":7504658},{"$f":"SUM((AT76+AP76)*'Weighting Factors'!$O$5)+AY76","v":8872692},{"$f":"IF('Weighting Factors'!F76>0,'Weighting Factors'!F76,'Preliminary SO66'!AV75)","v":8984165},8872692,{"$f":"'Weighting Factors'!E76","v":0},{"$f":"Transportation!G76","v":-66553},{"$f":"IF(ISNA(VLOOKUP($CX76,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX76,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-66553,8806139,{"$f":"SUM((U76+V76+AA76+AC76+AF76+AI76+AK76+AN76+AO76+AP76)*'Weighting Factors'!O$12)+(MAX(AQ76,'Weighting Factors'!B76))","v":8872640},{"$f":"'LOB%'!F74","v":0.31},2750518,2780430,2750518,0.31,{"$f":"ROUND(IF(U76<=99.9,(U76*1.014331),0),1)","v":0},{"$f":"AND(U76>99.9,U76<=299.9)","v":false},{"$f":"IF(BS76=TRUE,ROUND((U76-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU76*U76,1)","v":0},{"$f":"AND(U76>299.9,U76<=1621.9)","v":true},{"$f":"IF(BW76=TRUE,ROUND((U76-300)*1.2375,4),0)","v":1066.6013},0.191357,{"$f":"ROUND(BY76*U76,1)","v":222.3},{"$f":"ROUND(IF(U76>=1622,(U76*0.03504),0),1)","v":0},136,{"$f":"AL76/CB76","v":3.4409999999999998},{"$f":"IF(CC76<0.06,1,IF(CC76>=18.29,52,MATCH(CC76-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":41},{"$f":"VLOOKUP(CD76, 'Weighting Factors'!$U$5:$X$56,4)","v":770},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL76*CE76","v":360360},{"$f":"CG76*'Weighting Factors'!$Q$7","v":360360},407171,{"$f":"AM76/'Weighting Factors'!$O$5","v":86.5},0,0,0,{"$f":"SUM((AT76*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY76)*CM76","v":0},0,{"$f":"AE76/AD76","v":0.1986},{"$f":"IF(CP76>=50%,AE76*10.5%,0)","v":0},{"$f":"IF(AND(CP76>35%,CP76<50%),AE76*(CP76-35%)*0.7,0)","v":0},{"$f":"AU76+AR76","v":1885.4},{"$f":"'LOB Transfers'!G75","v":157055},{"$f":"'LOB Transfers'!J75","v":550},{"$f":"'General Fund Transfers'!F75","v":505424},{"$f":"SUM(R76+T76+AV76+AW76+AX76/6)","v":1107.5999999999999},"D0264"]
[265,"Sedgwick","Goddard ",5745.8,null,0,5745.8,5798.8,null,0,5798.8,5825.1,null,0,5825.1,{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C76,VLOOKUP($CX77,'Audit Values'!$A:$BW,73,FALSE))","v":5865.5},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F76,VLOOKUP($CX77,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},5865.5,{"$f":"IF('Military Provision'!J77=\"YES\", MAX('2022 Legal Max'!O77,'2022 Legal Max'!K77,AVERAGE('2022 Legal Max'!G77,'2022 Legal Max'!K77,'2022 Legal Max'!O77)), MAX(O77, K77))","v":5825.1},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL76,VLOOKUP($CX77,'Audit Values'!$A:$BU,58,FALSE))","v":40},5865.1,205.5,{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM76,VLOOKUP($CX77,'Audit Values'!$A:$BW,62,FALSE))","v":361.9},{"$f":"(W77/6)*'Weighting Factors'!$O$7","v":23.8},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN76,VLOOKUP($CX77,'Audit Values'!$A:$BW,61,FALSE))","v":125},{"$f":"Y77*'Weighting Factors'!$O$8","v":23.1},23.8,{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO76,VLOOKUP($CX77,'Audit Values'!$A:$BW,60,FALSE))","v":2143.6999999999998},{"$f":"AB77/6*'Weighting Factors'!$O$6","v":178.6},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS76,VLOOKUP($CX77,'Audit Values'!$A:$BU,63,FALSE))","v":6193},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP76,VLOOKUP($CX77,'Audit Values'!$A:$BU,64,FALSE))","v":867},{"$f":"IF(A77=207, AE77,(AE77))*'Weighting Factors'!$O$9","v":419.6},0,{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG76,VLOOKUP($CX77,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ76,VLOOKUP($CX77,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ77*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR76,VLOOKUP($CX77,'Audit Values'!$A:$BU,66,FALSE))","v":3742},2325447,{"$f":"AM77/'Weighting Factors'!$O$5","v":494.1},{"$f":"CK77/'Weighting Factors'!$O$5","v":0},{"$f":"CO77/'Weighting Factors'!$O$5","v":0},6356489,{"$f":"AQ77/'Weighting Factors'!$O$5","v":1350.7},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X76,VLOOKUP($CX77,'Audit Values'!$A:$BU,47,FALSE))","v":0},8537.4,7186.7,{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA76,VLOOKUP($CX77,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":83},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB76,VLOOKUP($CX77,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":15.3},5.5,{"$f":"SUM(AV77*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW77*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX77*'Weighting Factors'!$R$12)","v":444910},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F77>0,VLOOKUP($CX77,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F77),'Weighting Factors'!F77,VLOOKUP($CX77,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":26},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX77,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F77=\"\",\"\",IF('Weighting Factors'!H77=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U77+V77+AA77+AC77+AF77+AI77+AK77++AN77+AO77+AS77+AP77)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY77","v":34265520},{"$f":"SUM((AT77+AP77)*'Weighting Factors'!$O$5)+AY77","v":40621914},{"$f":"IF('Weighting Factors'!F77>0,'Weighting Factors'!F77,'Preliminary SO66'!AV76)","v":42018629},40621914,{"$f":"'Weighting Factors'!E77","v":0},{"$f":"Transportation!G77","v":0},{"$f":"IF(ISNA(VLOOKUP($CX77,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX77,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,40621914,{"$f":"SUM((U77+V77+AA77+AC77+AF77+AI77+AK77+AN77+AO77+AP77)*'Weighting Factors'!O$12)+(MAX(AQ77,'Weighting Factors'!B77))","v":40177099},{"$f":"'LOB%'!F75","v":0.33},13258443,13715165,13258443,0.33,{"$f":"ROUND(IF(U77<=99.9,(U77*1.014331),0),1)","v":0},{"$f":"AND(U77>99.9,U77<=299.9)","v":false},{"$f":"IF(BS77=TRUE,ROUND((U77-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU77*U77,1)","v":0},{"$f":"AND(U77>299.9,U77<=1621.9)","v":false},{"$f":"IF(BW77=TRUE,ROUND((U77-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY77*U77,1)","v":0},{"$f":"ROUND(IF(U77>=1622,(U77*0.03504),0),1)","v":205.5},65.099999999999994,{"$f":"AL77/CB77","v":57.481000000000002},{"$f":"IF(CC77<0.06,1,IF(CC77>=18.29,52,MATCH(CC77-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD77, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL77*CE77","v":2058100},{"$f":"CG77*'Weighting Factors'!$Q$7","v":2058100},2325447,{"$f":"AM77/'Weighting Factors'!$O$5","v":494.1},0,0,0,{"$f":"SUM((AT77*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY77)*CM77","v":0},0,{"$f":"AE77/AD77","v":0.14000000000000001},{"$f":"IF(CP77>=50%,AE77*10.5%,0)","v":0},{"$f":"IF(AND(CP77>35%,CP77<50%),AE77*(CP77-35%)*0.7,0)","v":0},{"$f":"AU77+AR77","v":8537.4},{"$f":"'LOB Transfers'!G76","v":654967},{"$f":"'LOB Transfers'!J76","v":37124},{"$f":"'General Fund Transfers'!F76","v":1974638},{"$f":"SUM(R77+T77+AV77+AW77+AX77/6)","v":6004.7},"D0265"]
[266,"Sedgwick","Maize ",7118.1,null,0,7118.1,7214.2,null,0,7214.2,7067.2,null,0,7067.2,{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C77,VLOOKUP($CX78,'Audit Values'!$A:$BW,73,FALSE))","v":7147.5},{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F77,VLOOKUP($CX78,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},7147.5,{"$f":"IF('Military Provision'!J78=\"YES\", MAX('2022 Legal Max'!O78,'2022 Legal Max'!K78,AVERAGE('2022 Legal Max'!G78,'2022 Legal Max'!K78,'2022 Legal Max'!O78)), MAX(O78, K78))","v":7214.2},{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL77,VLOOKUP($CX78,'Audit Values'!$A:$BU,58,FALSE))","v":47},7261.2,254.4,{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM77,VLOOKUP($CX78,'Audit Values'!$A:$BW,62,FALSE))","v":348.3},{"$f":"(W78/6)*'Weighting Factors'!$O$7","v":22.9},{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN77,VLOOKUP($CX78,'Audit Values'!$A:$BW,61,FALSE))","v":175},{"$f":"Y78*'Weighting Factors'!$O$8","v":32.4},32.4,{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO77,VLOOKUP($CX78,'Audit Values'!$A:$BW,60,FALSE))","v":2533.5},{"$f":"AB78/6*'Weighting Factors'!$O$6","v":211.1},{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS77,VLOOKUP($CX78,'Audit Values'!$A:$BU,63,FALSE))","v":7283},{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP77,VLOOKUP($CX78,'Audit Values'!$A:$BU,64,FALSE))","v":910},{"$f":"IF(A78=207, AE78,(AE78))*'Weighting Factors'!$O$9","v":440.4},0,{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG77,VLOOKUP($CX78,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ77,VLOOKUP($CX78,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ78*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR77,VLOOKUP($CX78,'Audit Values'!$A:$BU,66,FALSE))","v":4580},2846218,{"$f":"AM78/'Weighting Factors'!$O$5","v":604.79999999999995},{"$f":"CK78/'Weighting Factors'!$O$5","v":0},{"$f":"CO78/'Weighting Factors'!$O$5","v":72.400000000000006},8823663,{"$f":"AQ78/'Weighting Factors'!$O$5","v":1875},{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X77,VLOOKUP($CX78,'Audit Values'!$A:$BU,47,FALSE))","v":1},10680.3,8877.7000000000007,{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA77,VLOOKUP($CX78,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":506},{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB77,VLOOKUP($CX78,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV78*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW78*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX78*'Weighting Factors'!$R$12)","v":2530000},24,{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX78,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F78=\"\",\"\",IF('Weighting Factors'!H78=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U78+V78+AA78+AC78+AF78+AI78+AK78++AN78+AO78+AS78+AP78)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY78","v":44308456},{"$f":"SUM((AT78+AP78)*'Weighting Factors'!$O$5)+AY78","v":53132206},{"$f":"IF('Weighting Factors'!F78>0,'Weighting Factors'!F78,'Preliminary SO66'!AV77)","v":53789864},53132206,{"$f":"'Weighting Factors'!E78","v":0},{"$f":"Transportation!G78","v":-173256},{"$f":"IF(ISNA(VLOOKUP($CX78,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX78,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-173256,52958950,{"$f":"SUM((U78+V78+AA78+AC78+AF78+AI78+AK78+AN78+AO78+AP78)*'Weighting Factors'!O$12)+(MAX(AQ78,'Weighting Factors'!B78))","v":50597413},{"$f":"'LOB%'!F76","v":0.33},16697146,16499069,16499069,0.3261,{"$f":"ROUND(IF(U78<=99.9,(U78*1.014331),0),1)","v":0},{"$f":"AND(U78>99.9,U78<=299.9)","v":false},{"$f":"IF(BS78=TRUE,ROUND((U78-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU78*U78,1)","v":0},{"$f":"AND(U78>299.9,U78<=1621.9)","v":false},{"$f":"IF(BW78=TRUE,ROUND((U78-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY78*U78,1)","v":0},{"$f":"ROUND(IF(U78>=1622,(U78*0.03504),0),1)","v":254.4},42.5,{"$f":"AL78/CB78","v":107.765},{"$f":"IF(CC78<0.06,1,IF(CC78>=18.29,52,MATCH(CC78-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD78, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL78*CE78","v":2519000},{"$f":"CG78*'Weighting Factors'!$Q$7","v":2519000},2846218,{"$f":"AM78/'Weighting Factors'!$O$5","v":604.79999999999995},0,340629,6.6E-3,{"$f":"SUM((AT78*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY78)*CM78","v":348424},340629,{"$f":"AE78/AD78","v":0.1249},{"$f":"IF(CP78>=50%,AE78*10.5%,0)","v":0},{"$f":"IF(AND(CP78>35%,CP78<50%),AE78*(CP78-35%)*0.7,0)","v":0},{"$f":"AU78+AR78","v":10752.7},{"$f":"'LOB Transfers'!G77","v":678112},{"$f":"'LOB Transfers'!J77","v":49497},{"$f":"'General Fund Transfers'!F77","v":2072522},{"$f":"SUM(R78+T78+AV78+AW78+AX78/6)","v":7700.5},"D0266"]
[267,"Sedgwick","Renwick ",1786,null,0,1786,1801.6,null,0,1801.6,1757,null,0,1757,{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C78,VLOOKUP($CX79,'Audit Values'!$A:$BW,73,FALSE))","v":1842},{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F78,VLOOKUP($CX79,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1842,{"$f":"IF('Military Provision'!J79=\"YES\", MAX('2022 Legal Max'!O79,'2022 Legal Max'!K79,AVERAGE('2022 Legal Max'!G79,'2022 Legal Max'!K79,'2022 Legal Max'!O79)), MAX(O79, K79))","v":1801.6},{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL78,VLOOKUP($CX79,'Audit Values'!$A:$BU,58,FALSE))","v":29},1830.6,64.099999999999994,{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM78,VLOOKUP($CX79,'Audit Values'!$A:$BW,62,FALSE))","v":0.2},{"$f":"(W79/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN78,VLOOKUP($CX79,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y79*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO78,VLOOKUP($CX79,'Audit Values'!$A:$BW,60,FALSE))","v":860.9},{"$f":"AB79/6*'Weighting Factors'!$O$6","v":71.7},{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS78,VLOOKUP($CX79,'Audit Values'!$A:$BU,63,FALSE))","v":1912},{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP78,VLOOKUP($CX79,'Audit Values'!$A:$BU,64,FALSE))","v":285},{"$f":"IF(A79=207, AE79,(AE79))*'Weighting Factors'!$O$9","v":137.9},0,{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG78,VLOOKUP($CX79,'Audit Values'!$A:$BW,70,FALSE))","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ78,VLOOKUP($CX79,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ79*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR78,VLOOKUP($CX79,'Audit Values'!$A:$BU,66,FALSE))","v":672.5},585090,{"$f":"AM79/'Weighting Factors'!$O$5","v":124.3},{"$f":"CK79/'Weighting Factors'!$O$5","v":0},{"$f":"CO79/'Weighting Factors'!$O$5","v":0},2161644,{"$f":"AQ79/'Weighting Factors'!$O$5","v":459.3},{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X78,VLOOKUP($CX79,'Audit Values'!$A:$BU,47,FALSE))","v":0},2688.3,2229,{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA78,VLOOKUP($CX79,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB78,VLOOKUP($CX79,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV79*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW79*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX79*'Weighting Factors'!$R$12)","v":60000},16,{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX79,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},"R",{"$f":"SUM((U79+V79+AA79+AC79+AF79+AI79+AK79++AN79+AO79+AS79+AP79)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY79","v":10549674},{"$f":"SUM((AT79+AP79)*'Weighting Factors'!$O$5)+AY79","v":12711140},{"$f":"IF('Weighting Factors'!F79>0,'Weighting Factors'!F79,'Preliminary SO66'!AV78)","v":12974205},12711140,{"$f":"'Weighting Factors'!E79","v":0},{"$f":"Transportation!G79","v":-118202},{"$f":"IF(ISNA(VLOOKUP($CX79,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX79,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-118202,12592938,{"$f":"SUM((U79+V79+AA79+AC79+AF79+AI79+AK79+AN79+AO79+AP79)*'Weighting Factors'!O$12)+(MAX(AQ79,'Weighting Factors'!B79))","v":12651318},{"$f":"'LOB%'!F77","v":0.33},4174935,4058611,4058611,0.32079999999999997,{"$f":"ROUND(IF(U79<=99.9,(U79*1.014331),0),1)","v":0},{"$f":"AND(U79>99.9,U79<=299.9)","v":false},{"$f":"IF(BS79=TRUE,ROUND((U79-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU79*U79,1)","v":0},{"$f":"AND(U79>299.9,U79<=1621.9)","v":false},{"$f":"IF(BW79=TRUE,ROUND((U79-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY79*U79,1)","v":0},{"$f":"ROUND(IF(U79>=1622,(U79*0.03504),0),1)","v":64.099999999999994},210,{"$f":"AL79/CB79","v":3.202},{"$f":"IF(CC79<0.06,1,IF(CC79>=18.29,52,MATCH(CC79-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":41},{"$f":"VLOOKUP(CD79, 'Weighting Factors'!$U$5:$X$56,4)","v":770},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL79*CE79","v":517825},{"$f":"CG79*'Weighting Factors'!$Q$7","v":517825},585090,{"$f":"AM79/'Weighting Factors'!$O$5","v":124.3},0,0,0,{"$f":"SUM((AT79*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY79)*CM79","v":0},0,{"$f":"AE79/AD79","v":0.14910000000000001},{"$f":"IF(CP79>=50%,AE79*10.5%,0)","v":0},{"$f":"IF(AND(CP79>35%,CP79<50%),AE79*(CP79-35%)*0.7,0)","v":0},{"$f":"AU79+AR79","v":2688.3},{"$f":"'LOB Transfers'!G78","v":210642},{"$f":"'LOB Transfers'!J78","v":406},{"$f":"'General Fund Transfers'!F78","v":649899},{"$f":"SUM(R79+T79+AV79+AW79+AX79/6)","v":1883},"D0267"]
[268,"Sedgwick","Cheney ",749.7,null,0,749.7,773.1,null,0,773.1,754.4,null,0,754.4,{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C79,VLOOKUP($CX80,'Audit Values'!$A:$BW,73,FALSE))","v":778.1},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F79,VLOOKUP($CX80,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},778.1,{"$f":"IF('Military Provision'!J80=\"YES\", MAX('2022 Legal Max'!O80,'2022 Legal Max'!K80,AVERAGE('2022 Legal Max'!G80,'2022 Legal Max'!K80,'2022 Legal Max'!O80)), MAX(O80, K80))","v":773.1},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL79,VLOOKUP($CX80,'Audit Values'!$A:$BU,58,FALSE))","v":7},780.1,250.5,{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM79,VLOOKUP($CX80,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W80/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN79,VLOOKUP($CX80,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y80*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO79,VLOOKUP($CX80,'Audit Values'!$A:$BW,60,FALSE))","v":339.4},{"$f":"AB80/6*'Weighting Factors'!$O$6","v":28.3},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS79,VLOOKUP($CX80,'Audit Values'!$A:$BU,63,FALSE))","v":795},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP79,VLOOKUP($CX80,'Audit Values'!$A:$BU,64,FALSE))","v":148},{"$f":"IF(A80=207, AE80,(AE80))*'Weighting Factors'!$O$9","v":71.599999999999994},0,{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG79,VLOOKUP($CX80,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ79,VLOOKUP($CX80,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ80*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR79,VLOOKUP($CX80,'Audit Values'!$A:$BU,66,FALSE))","v":181},182016,{"$f":"AM80/'Weighting Factors'!$O$5","v":38.700000000000003},{"$f":"CK80/'Weighting Factors'!$O$5","v":0},{"$f":"CO80/'Weighting Factors'!$O$5","v":0},858106,{"$f":"AQ80/'Weighting Factors'!$O$5","v":182.3},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X79,VLOOKUP($CX80,'Audit Values'!$A:$BU,47,FALSE))","v":0},1351.5,1169.2,{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA79,VLOOKUP($CX80,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB79,VLOOKUP($CX80,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV80*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW80*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX80*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F80>0,VLOOKUP($CX80,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F80),'Weighting Factors'!F80,VLOOKUP($CX80,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX80,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F80=\"\",\"\",IF('Weighting Factors'!H80=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U80+V80+AA80+AC80+AF80+AI80+AK80++AN80+AO80+AS80+AP80)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY80","v":5502255},{"$f":"SUM((AT80+AP80)*'Weighting Factors'!$O$5)+AY80","v":6360159},{"$f":"IF('Weighting Factors'!F80>0,'Weighting Factors'!F80,'Preliminary SO66'!AV79)","v":6573341},6360159,{"$f":"'Weighting Factors'!E80","v":0},{"$f":"Transportation!G80","v":-61234},{"$f":"IF(ISNA(VLOOKUP($CX80,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX80,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-61234,6298925,{"$f":"SUM((U80+V80+AA80+AC80+AF80+AI80+AK80+AN80+AO80+AP80)*'Weighting Factors'!O$12)+(MAX(AQ80,'Weighting Factors'!B80))","v":6360361},{"$f":"'LOB%'!F78","v":0.33},2098919,2169233,2098919,0.33,{"$f":"ROUND(IF(U80<=99.9,(U80*1.014331),0),1)","v":0},{"$f":"AND(U80>99.9,U80<=299.9)","v":false},{"$f":"IF(BS80=TRUE,ROUND((U80-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU80*U80,1)","v":0},{"$f":"AND(U80>299.9,U80<=1621.9)","v":true},{"$f":"IF(BW80=TRUE,ROUND((U80-300)*1.2375,4),0)","v":594.12379999999996},0.321073,{"$f":"ROUND(BY80*U80,1)","v":250.5},{"$f":"ROUND(IF(U80>=1622,(U80*0.03504),0),1)","v":0},126,{"$f":"AL80/CB80","v":1.4370000000000001},{"$f":"IF(CC80<0.06,1,IF(CC80>=18.29,52,MATCH(CC80-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":35},{"$f":"VLOOKUP(CD80, 'Weighting Factors'!$U$5:$X$56,4)","v":890},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL80*CE80","v":161090},{"$f":"CG80*'Weighting Factors'!$Q$7","v":161090},182016,{"$f":"AM80/'Weighting Factors'!$O$5","v":38.700000000000003},0,0,0,{"$f":"SUM((AT80*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY80)*CM80","v":0},0,{"$f":"AE80/AD80","v":0.1862},{"$f":"IF(CP80>=50%,AE80*10.5%,0)","v":0},{"$f":"IF(AND(CP80>35%,CP80<50%),AE80*(CP80-35%)*0.7,0)","v":0},{"$f":"AU80+AR80","v":1351.5},{"$f":"'LOB Transfers'!G79","v":111872},{"$f":"'LOB Transfers'!J79","v":0},{"$f":"'General Fund Transfers'!F79","v":336950},{"$f":"SUM(R80+T80+AV80+AW80+AX80/6)","v":785.1},"D0268"]
[269,"Rooks","Palco ",88.5,null,0,88.5,84.5,null,0,84.5,86.5,null,0,86.5,{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C80,VLOOKUP($CX81,'Audit Values'!$A:$BW,73,FALSE))","v":80},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F80,VLOOKUP($CX81,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},80,{"$f":"IF('Military Provision'!J81=\"YES\", MAX('2022 Legal Max'!O81,'2022 Legal Max'!K81,AVERAGE('2022 Legal Max'!G81,'2022 Legal Max'!K81,'2022 Legal Max'!O81)), MAX(O81, K81))","v":86.5},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL80,VLOOKUP($CX81,'Audit Values'!$A:$BU,58,FALSE))","v":0.5},87,88.2,{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM80,VLOOKUP($CX81,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W81/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN80,VLOOKUP($CX81,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y81*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO80,VLOOKUP($CX81,'Audit Values'!$A:$BW,60,FALSE))","v":14.9},{"$f":"AB81/6*'Weighting Factors'!$O$6","v":1.2},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS80,VLOOKUP($CX81,'Audit Values'!$A:$BU,63,FALSE))","v":82},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP80,VLOOKUP($CX81,'Audit Values'!$A:$BU,64,FALSE))","v":20},{"$f":"IF(A81=207, AE81,(AE81))*'Weighting Factors'!$O$9","v":9.6999999999999993},0,{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG80,VLOOKUP($CX81,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ80,VLOOKUP($CX81,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ81*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR80,VLOOKUP($CX81,'Audit Values'!$A:$BU,66,FALSE))","v":47},69037,{"$f":"AM81/'Weighting Factors'!$O$5","v":14.7},{"$f":"CK81/'Weighting Factors'!$O$5","v":0},{"$f":"CO81/'Weighting Factors'!$O$5","v":0},114830,{"$f":"AQ81/'Weighting Factors'!$O$5","v":24.4},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X80,VLOOKUP($CX81,'Audit Values'!$A:$BU,47,FALSE))","v":0},225.2,200.8,{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA80,VLOOKUP($CX81,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB80,VLOOKUP($CX81,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV81*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW81*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX81*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F81>0,VLOOKUP($CX81,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F81),'Weighting Factors'!F81,VLOOKUP($CX81,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX81,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U81+V81+AA81+AC81+AF81+AI81+AK81++AN81+AO81+AS81+AP81)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY81","v":944965},{"$f":"SUM((AT81+AP81)*'Weighting Factors'!$O$5)+AY81","v":1059791},{"$f":"IF('Weighting Factors'!F81>0,'Weighting Factors'!F81,'Preliminary SO66'!AV80)","v":1108734},1059791,{"$f":"'Weighting Factors'!E81","v":0},{"$f":"Transportation!G81","v":-10255},{"$f":"IF(ISNA(VLOOKUP($CX81,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX81,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-10255,1049536,{"$f":"SUM((U81+V81+AA81+AC81+AF81+AI81+AK81+AN81+AO81+AP81)*'Weighting Factors'!O$12)+(MAX(AQ81,'Weighting Factors'!B81))","v":1163575},{"$f":"'LOB%'!F79","v":0.33},383980,398888,383980,0.33,{"$f":"ROUND(IF(U81<=99.9,(U81*1.014331),0),1)","v":88.2},{"$f":"AND(U81>99.9,U81<=299.9)","v":false},{"$f":"IF(BS81=TRUE,ROUND((U81-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU81*U81,1)","v":0},{"$f":"AND(U81>299.9,U81<=1621.9)","v":false},{"$f":"IF(BW81=TRUE,ROUND((U81-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY81*U81,1)","v":0},{"$f":"ROUND(IF(U81>=1622,(U81*0.03504),0),1)","v":0},248.6,{"$f":"AL81/CB81","v":0.189},{"$f":"IF(CC81<0.06,1,IF(CC81>=18.29,52,MATCH(CC81-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":14},{"$f":"VLOOKUP(CD81, 'Weighting Factors'!$U$5:$X$56,4)","v":1300},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL81*CE81","v":61100},{"$f":"CG81*'Weighting Factors'!$Q$7","v":61100},69037,{"$f":"AM81/'Weighting Factors'!$O$5","v":14.7},0,0,0,{"$f":"SUM((AT81*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY81)*CM81","v":0},0,{"$f":"AE81/AD81","v":0.24390000000000001},{"$f":"IF(CP81>=50%,AE81*10.5%,0)","v":0},{"$f":"IF(AND(CP81>35%,CP81<50%),AE81*(CP81-35%)*0.7,0)","v":0},{"$f":"AU81+AR81","v":225.2},{"$f":"'LOB Transfers'!G80","v":16588},{"$f":"'LOB Transfers'!J80","v":0},{"$f":"'General Fund Transfers'!F80","v":45648},{"$f":"SUM(R81+T81+AV81+AW81+AX81/6)","v":80.5},"D0269"]
[270,"Rooks","Plainville ",339,null,0,339,352.9,null,0,352.9,337.4,null,0,337.4,{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C81,VLOOKUP($CX82,'Audit Values'!$A:$BW,73,FALSE))","v":333},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F81,VLOOKUP($CX82,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},333,{"$f":"IF('Military Provision'!J82=\"YES\", MAX('2022 Legal Max'!O82,'2022 Legal Max'!K82,AVERAGE('2022 Legal Max'!G82,'2022 Legal Max'!K82,'2022 Legal Max'!O82)), MAX(O82, K82))","v":352.9},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL81,VLOOKUP($CX82,'Audit Values'!$A:$BU,58,FALSE))","v":5},357.9,166.2,{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM81,VLOOKUP($CX82,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W82/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN81,VLOOKUP($CX82,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y82*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO81,VLOOKUP($CX82,'Audit Values'!$A:$BW,60,FALSE))","v":177.4},{"$f":"AB82/6*'Weighting Factors'!$O$6","v":14.8},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS81,VLOOKUP($CX82,'Audit Values'!$A:$BU,63,FALSE))","v":347},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP81,VLOOKUP($CX82,'Audit Values'!$A:$BU,64,FALSE))","v":78},{"$f":"IF(A82=207, AE82,(AE82))*'Weighting Factors'!$O$9","v":37.799999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG81,VLOOKUP($CX82,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ81,VLOOKUP($CX82,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ82*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR81,VLOOKUP($CX82,'Audit Values'!$A:$BU,66,FALSE))","v":31},50088,{"$f":"AM82/'Weighting Factors'!$O$5","v":10.6},{"$f":"CK82/'Weighting Factors'!$O$5","v":0},{"$f":"CO82/'Weighting Factors'!$O$5","v":0},447398,{"$f":"AQ82/'Weighting Factors'!$O$5","v":95.1},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X81,VLOOKUP($CX82,'Audit Values'!$A:$BU,47,FALSE))","v":0},682.4,587.29999999999995,{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA81,VLOOKUP($CX82,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB81,VLOOKUP($CX82,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV82*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW82*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX82*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F82>0,VLOOKUP($CX82,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F82),'Weighting Factors'!F82,VLOOKUP($CX82,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX82,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F82=\"\",\"\",IF('Weighting Factors'!H82=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U82+V82+AA82+AC82+AF82+AI82+AK82++AN82+AO82+AS82+AP82)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY82","v":2763834},{"$f":"SUM((AT82+AP82)*'Weighting Factors'!$O$5)+AY82","v":3211374},{"$f":"IF('Weighting Factors'!F82>0,'Weighting Factors'!F82,'Preliminary SO66'!AV81)","v":3283847},3211374,{"$f":"'Weighting Factors'!E82","v":0},{"$f":"Transportation!G82","v":0},{"$f":"IF(ISNA(VLOOKUP($CX82,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX82,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3211374,{"$f":"SUM((U82+V82+AA82+AC82+AF82+AI82+AK82+AN82+AO82+AP82)*'Weighting Factors'!O$12)+(MAX(AQ82,'Weighting Factors'!B82))","v":3211232},{"$f":"'LOB%'!F80","v":0.31},995482,1017943,995482,0.31,{"$f":"ROUND(IF(U82<=99.9,(U82*1.014331),0),1)","v":0},{"$f":"AND(U82>99.9,U82<=299.9)","v":false},{"$f":"IF(BS82=TRUE,ROUND((U82-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU82*U82,1)","v":0},{"$f":"AND(U82>299.9,U82<=1621.9)","v":true},{"$f":"IF(BW82=TRUE,ROUND((U82-300)*1.2375,4),0)","v":71.651300000000006},0.46451500000000001,{"$f":"ROUND(BY82*U82,1)","v":166.2},{"$f":"ROUND(IF(U82>=1622,(U82*0.03504),0),1)","v":0},275.8,{"$f":"AL82/CB82","v":0.112},{"$f":"IF(CC82<0.06,1,IF(CC82>=18.29,52,MATCH(CC82-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":7},{"$f":"VLOOKUP(CD82, 'Weighting Factors'!$U$5:$X$56,4)","v":1430},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL82*CE82","v":44330},{"$f":"CG82*'Weighting Factors'!$Q$7","v":44330},50088,{"$f":"AM82/'Weighting Factors'!$O$5","v":10.6},0,0,0,{"$f":"SUM((AT82*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY82)*CM82","v":0},0,{"$f":"AE82/AD82","v":0.2248},{"$f":"IF(CP82>=50%,AE82*10.5%,0)","v":0},{"$f":"IF(AND(CP82>35%,CP82<50%),AE82*(CP82-35%)*0.7,0)","v":0},{"$f":"AU82+AR82","v":682.4},{"$f":"'LOB Transfers'!G81","v":55548},{"$f":"'LOB Transfers'!J81","v":0},{"$f":"'General Fund Transfers'!F81","v":177887},{"$f":"SUM(R82+T82+AV82+AW82+AX82/6)","v":338},"D0270"]
[271,"Rooks","Stockton ",335,null,0,335,338.5,null,0,338.5,325,null,0,325,{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C82,VLOOKUP($CX83,'Audit Values'!$A:$BW,73,FALSE))","v":307},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F82,VLOOKUP($CX83,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},307,{"$f":"IF('Military Provision'!J83=\"YES\", MAX('2022 Legal Max'!O83,'2022 Legal Max'!K83,AVERAGE('2022 Legal Max'!G83,'2022 Legal Max'!K83,'2022 Legal Max'!O83)), MAX(O83, K83))","v":338.5},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL82,VLOOKUP($CX83,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},345,161.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM82,VLOOKUP($CX83,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W83/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN82,VLOOKUP($CX83,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y83*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO82,VLOOKUP($CX83,'Audit Values'!$A:$BW,60,FALSE))","v":144},{"$f":"AB83/6*'Weighting Factors'!$O$6","v":12},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS82,VLOOKUP($CX83,'Audit Values'!$A:$BU,63,FALSE))","v":325},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP82,VLOOKUP($CX83,'Audit Values'!$A:$BU,64,FALSE))","v":82},{"$f":"IF(A83=207, AE83,(AE83))*'Weighting Factors'!$O$9","v":39.700000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG82,VLOOKUP($CX83,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ82,VLOOKUP($CX83,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ83*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR82,VLOOKUP($CX83,'Audit Values'!$A:$BU,66,FALSE))","v":59},92663,{"$f":"AM83/'Weighting Factors'!$O$5","v":19.7},{"$f":"CK83/'Weighting Factors'!$O$5","v":0},{"$f":"CO83/'Weighting Factors'!$O$5","v":0},431056,{"$f":"AQ83/'Weighting Factors'!$O$5","v":91.6},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X82,VLOOKUP($CX83,'Audit Values'!$A:$BU,47,FALSE))","v":0},670,578.4,{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA82,VLOOKUP($CX83,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB82,VLOOKUP($CX83,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV83*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW83*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX83*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F83>0,VLOOKUP($CX83,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F83),'Weighting Factors'!F83,VLOOKUP($CX83,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX83,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F83=\"\",\"\",IF('Weighting Factors'!H83=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U83+V83+AA83+AC83+AF83+AI83+AK83++AN83+AO83+AS83+AP83)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY83","v":2721950},{"$f":"SUM((AT83+AP83)*'Weighting Factors'!$O$5)+AY83","v":3153020},{"$f":"IF('Weighting Factors'!F83>0,'Weighting Factors'!F83,'Preliminary SO66'!AV82)","v":3418438},3153020,{"$f":"'Weighting Factors'!E83","v":0},{"$f":"Transportation!G83","v":0},{"$f":"IF(ISNA(VLOOKUP($CX83,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX83,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3153020,{"$f":"SUM((U83+V83+AA83+AC83+AF83+AI83+AK83+AN83+AO83+AP83)*'Weighting Factors'!O$12)+(MAX(AQ83,'Weighting Factors'!B83))","v":3153006},{"$f":"'LOB%'!F81","v":0.31},977432,1059785,977432,0.31,{"$f":"ROUND(IF(U83<=99.9,(U83*1.014331),0),1)","v":0},{"$f":"AND(U83>99.9,U83<=299.9)","v":false},{"$f":"IF(BS83=TRUE,ROUND((U83-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU83*U83,1)","v":0},{"$f":"AND(U83>299.9,U83<=1621.9)","v":true},{"$f":"IF(BW83=TRUE,ROUND((U83-300)*1.2375,4),0)","v":55.6875},0.46889799999999998,{"$f":"ROUND(BY83*U83,1)","v":161.80000000000001},{"$f":"ROUND(IF(U83>=1622,(U83*0.03504),0),1)","v":0},444.8,{"$f":"AL83/CB83","v":0.13300000000000001},{"$f":"IF(CC83<0.06,1,IF(CC83>=18.29,52,MATCH(CC83-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":9},{"$f":"VLOOKUP(CD83, 'Weighting Factors'!$U$5:$X$56,4)","v":1390},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL83*CE83","v":82010},{"$f":"CG83*'Weighting Factors'!$Q$7","v":82010},92663,{"$f":"AM83/'Weighting Factors'!$O$5","v":19.7},0,0,0,{"$f":"SUM((AT83*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY83)*CM83","v":0},0,{"$f":"AE83/AD83","v":0.25230000000000002},{"$f":"IF(CP83>=50%,AE83*10.5%,0)","v":0},{"$f":"IF(AND(CP83>35%,CP83<50%),AE83*(CP83-35%)*0.7,0)","v":0},{"$f":"AU83+AR83","v":670},{"$f":"'LOB Transfers'!G82","v":58450},{"$f":"'LOB Transfers'!J82","v":293},{"$f":"'General Fund Transfers'!F82","v":186828},{"$f":"SUM(R83+T83+AV83+AW83+AX83/6)","v":313.5},"D0271"]
[272,"Mitchell","Waconda ",279,null,0,279,278.2,null,0,278.2,286.7,null,0,286.7,{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C83,VLOOKUP($CX84,'Audit Values'!$A:$BW,73,FALSE))","v":295.3},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F83,VLOOKUP($CX84,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},295.3,{"$f":"IF('Military Provision'!J84=\"YES\", MAX('2022 Legal Max'!O84,'2022 Legal Max'!K84,AVERAGE('2022 Legal Max'!G84,'2022 Legal Max'!K84,'2022 Legal Max'!O84)), MAX(O84, K84))","v":286.7},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL83,VLOOKUP($CX84,'Audit Values'!$A:$BU,58,FALSE))","v":7},293.7,147.1,{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM83,VLOOKUP($CX84,'Audit Values'!$A:$BW,62,FALSE))","v":1.7},{"$f":"(W84/6)*'Weighting Factors'!$O$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN83,VLOOKUP($CX84,'Audit Values'!$A:$BW,61,FALSE))","v":2},{"$f":"Y84*'Weighting Factors'!$O$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO83,VLOOKUP($CX84,'Audit Values'!$A:$BW,60,FALSE))","v":96.7},{"$f":"AB84/6*'Weighting Factors'!$O$6","v":8.1},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS83,VLOOKUP($CX84,'Audit Values'!$A:$BU,63,FALSE))","v":317},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP83,VLOOKUP($CX84,'Audit Values'!$A:$BU,64,FALSE))","v":100},{"$f":"IF(A84=207, AE84,(AE84))*'Weighting Factors'!$O$9","v":48.4},0,{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG83,VLOOKUP($CX84,'Audit Values'!$A:$BW,70,FALSE))","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ83,VLOOKUP($CX84,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ84*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR83,VLOOKUP($CX84,'Audit Values'!$A:$BU,66,FALSE))","v":147},191010,{"$f":"AM84/'Weighting Factors'!$O$5","v":40.6},{"$f":"CK84/'Weighting Factors'!$O$5","v":0},{"$f":"CO84/'Weighting Factors'!$O$5","v":0},344876,{"$f":"AQ84/'Weighting Factors'!$O$5","v":73.3},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X83,VLOOKUP($CX84,'Audit Values'!$A:$BU,47,FALSE))","v":0},612.9,539.6,{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA83,VLOOKUP($CX84,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB83,VLOOKUP($CX84,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV84*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW84*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX84*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F84>0,VLOOKUP($CX84,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F84),'Weighting Factors'!F84,VLOOKUP($CX84,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX84,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F84=\"\",\"\",IF('Weighting Factors'!H84=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U84+V84+AA84+AC84+AF84+AI84+AK84++AN84+AO84+AS84+AP84)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY84","v":2539358},{"$f":"SUM((AT84+AP84)*'Weighting Factors'!$O$5)+AY84","v":2884307},{"$f":"IF('Weighting Factors'!F84>0,'Weighting Factors'!F84,'Preliminary SO66'!AV83)","v":3033017},2884307,{"$f":"'Weighting Factors'!E84","v":0},{"$f":"Transportation!G84","v":-44348},{"$f":"IF(ISNA(VLOOKUP($CX84,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX84,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-44348,2839959,{"$f":"SUM((U84+V84+AA84+AC84+AF84+AI84+AK84+AN84+AO84+AP84)*'Weighting Factors'!O$12)+(MAX(AQ84,'Weighting Factors'!B84))","v":2912838},{"$f":"'LOB%'!F82","v":0.31},902980,940258,902980,0.31,{"$f":"ROUND(IF(U84<=99.9,(U84*1.014331),0),1)","v":0},{"$f":"AND(U84>99.9,U84<=299.9)","v":true},{"$f":"IF(BS84=TRUE,ROUND((U84-100)*9.655,3),0)","v":1870.174},0.50088600000000005,{"$f":"ROUND(BU84*U84,1)","v":147.1},{"$f":"AND(U84>299.9,U84<=1621.9)","v":false},{"$f":"IF(BW84=TRUE,ROUND((U84-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY84*U84,1)","v":0},{"$f":"ROUND(IF(U84>=1622,(U84*0.03504),0),1)","v":0},411.3,{"$f":"AL84/CB84","v":0.35699999999999998},{"$f":"IF(CC84<0.06,1,IF(CC84>=18.29,52,MATCH(CC84-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":22},{"$f":"VLOOKUP(CD84, 'Weighting Factors'!$U$5:$X$56,4)","v":1150},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL84*CE84","v":169050},{"$f":"CG84*'Weighting Factors'!$Q$7","v":169050},191010,{"$f":"AM84/'Weighting Factors'!$O$5","v":40.6},0,0,0,{"$f":"SUM((AT84*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY84)*CM84","v":0},0,{"$f":"AE84/AD84","v":0.3155},{"$f":"IF(CP84>=50%,AE84*10.5%,0)","v":0},{"$f":"IF(AND(CP84>35%,CP84<50%),AE84*(CP84-35%)*0.7,0)","v":0},{"$f":"AU84+AR84","v":612.9},{"$f":"'LOB Transfers'!G83","v":72148},{"$f":"'LOB Transfers'!J83","v":632},{"$f":"'General Fund Transfers'!F83","v":233888},{"$f":"SUM(R84+T84+AV84+AW84+AX84/6)","v":302.3},"D0272"]
[273,"Mitchell","Beloit ",765.1,null,0,765.1,733.9,null,0,733.9,731.9,null,0,731.9,{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C84,VLOOKUP($CX85,'Audit Values'!$A:$BW,73,FALSE))","v":750.8},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F84,VLOOKUP($CX85,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},750.8,{"$f":"IF('Military Provision'!J85=\"YES\", MAX('2022 Legal Max'!O85,'2022 Legal Max'!K85,AVERAGE('2022 Legal Max'!G85,'2022 Legal Max'!K85,'2022 Legal Max'!O85)), MAX(O85, K85))","v":733.9},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL84,VLOOKUP($CX85,'Audit Values'!$A:$BU,58,FALSE))","v":23.5},757.4,249,{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM84,VLOOKUP($CX85,'Audit Values'!$A:$BW,62,FALSE))","v":8.5},{"$f":"(W85/6)*'Weighting Factors'!$O$7","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN84,VLOOKUP($CX85,'Audit Values'!$A:$BW,61,FALSE))","v":6},{"$f":"Y85*'Weighting Factors'!$O$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO84,VLOOKUP($CX85,'Audit Values'!$A:$BW,60,FALSE))","v":189.5},{"$f":"AB85/6*'Weighting Factors'!$O$6","v":15.8},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS84,VLOOKUP($CX85,'Audit Values'!$A:$BU,63,FALSE))","v":810},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP84,VLOOKUP($CX85,'Audit Values'!$A:$BU,64,FALSE))","v":239},{"$f":"IF(A85=207, AE85,(AE85))*'Weighting Factors'!$O$9","v":115.7},0,{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG84,VLOOKUP($CX85,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ84,VLOOKUP($CX85,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ85*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR84,VLOOKUP($CX85,'Audit Values'!$A:$BU,66,FALSE))","v":131},185021,{"$f":"AM85/'Weighting Factors'!$O$5","v":39.299999999999997},{"$f":"CK85/'Weighting Factors'!$O$5","v":0},{"$f":"CO85/'Weighting Factors'!$O$5","v":0},981054,{"$f":"AQ85/'Weighting Factors'!$O$5","v":208.5},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X84,VLOOKUP($CX85,'Audit Values'!$A:$BU,47,FALSE))","v":0},1386.8,1178.3,{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA84,VLOOKUP($CX85,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB84,VLOOKUP($CX85,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV85*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW85*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX85*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F85>0,VLOOKUP($CX85,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F85),'Weighting Factors'!F85,VLOOKUP($CX85,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX85,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F85=\"\",\"\",IF('Weighting Factors'!H85=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U85+V85+AA85+AC85+AF85+AI85+AK85++AN85+AO85+AS85+AP85)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY85","v":5545080},{"$f":"SUM((AT85+AP85)*'Weighting Factors'!$O$5)+AY85","v":6526281},{"$f":"IF('Weighting Factors'!F85>0,'Weighting Factors'!F85,'Preliminary SO66'!AV84)","v":6733345},6526281,{"$f":"'Weighting Factors'!E85","v":0},{"$f":"Transportation!G85","v":0},{"$f":"IF(ISNA(VLOOKUP($CX85,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX85,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,6526281,{"$f":"SUM((U85+V85+AA85+AC85+AF85+AI85+AK85+AN85+AO85+AP85)*'Weighting Factors'!O$12)+(MAX(AQ85,'Weighting Factors'!B85))","v":6526134},{"$f":"'LOB%'!F83","v":0.33},2153624,2222029,2153624,0.33,{"$f":"ROUND(IF(U85<=99.9,(U85*1.014331),0),1)","v":0},{"$f":"AND(U85>99.9,U85<=299.9)","v":false},{"$f":"IF(BS85=TRUE,ROUND((U85-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU85*U85,1)","v":0},{"$f":"AND(U85>299.9,U85<=1621.9)","v":true},{"$f":"IF(BW85=TRUE,ROUND((U85-300)*1.2375,4),0)","v":566.03250000000003},0.32878499999999999,{"$f":"ROUND(BY85*U85,1)","v":249},{"$f":"ROUND(IF(U85>=1622,(U85*0.03504),0),1)","v":0},565,{"$f":"AL85/CB85","v":0.23200000000000001},{"$f":"IF(CC85<0.06,1,IF(CC85>=18.29,52,MATCH(CC85-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":17},{"$f":"VLOOKUP(CD85, 'Weighting Factors'!$U$5:$X$56,4)","v":1250},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL85*CE85","v":163750},{"$f":"CG85*'Weighting Factors'!$Q$7","v":163750},185021,{"$f":"AM85/'Weighting Factors'!$O$5","v":39.299999999999997},0,0,0,{"$f":"SUM((AT85*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY85)*CM85","v":0},0,{"$f":"AE85/AD85","v":0.29509999999999997},{"$f":"IF(CP85>=50%,AE85*10.5%,0)","v":0},{"$f":"IF(AND(CP85>35%,CP85<50%),AE85*(CP85-35%)*0.7,0)","v":0},{"$f":"AU85+AR85","v":1386.8},{"$f":"'LOB Transfers'!G84","v":182843},{"$f":"'LOB Transfers'!J84","v":1723},{"$f":"'General Fund Transfers'!F84","v":544484},{"$f":"SUM(R85+T85+AV85+AW85+AX85/6)","v":774.3},"D0273"]
[274,"Logan","Oakley ",407.3,null,0,407.3,399.5,null,0,399.5,417.1,null,0,417.1,{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C85,VLOOKUP($CX86,'Audit Values'!$A:$BW,73,FALSE))","v":417.5},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F85,VLOOKUP($CX86,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},417.5,{"$f":"IF('Military Provision'!J86=\"YES\", MAX('2022 Legal Max'!O86,'2022 Legal Max'!K86,AVERAGE('2022 Legal Max'!G86,'2022 Legal Max'!K86,'2022 Legal Max'!O86)), MAX(O86, K86))","v":417.1},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL85,VLOOKUP($CX86,'Audit Values'!$A:$BU,58,FALSE))","v":0},417.1,185.4,{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM85,VLOOKUP($CX86,'Audit Values'!$A:$BW,62,FALSE))","v":0.9},{"$f":"(W86/6)*'Weighting Factors'!$O$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN85,VLOOKUP($CX86,'Audit Values'!$A:$BW,61,FALSE))","v":15},{"$f":"Y86*'Weighting Factors'!$O$8","v":2.8},2.8,{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO85,VLOOKUP($CX86,'Audit Values'!$A:$BW,60,FALSE))","v":134.5},{"$f":"AB86/6*'Weighting Factors'!$O$6","v":11.2},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS85,VLOOKUP($CX86,'Audit Values'!$A:$BU,63,FALSE))","v":424},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP85,VLOOKUP($CX86,'Audit Values'!$A:$BU,64,FALSE))","v":114},{"$f":"IF(A86=207, AE86,(AE86))*'Weighting Factors'!$O$9","v":55.2},0,{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG85,VLOOKUP($CX86,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ85,VLOOKUP($CX86,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ86*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR85,VLOOKUP($CX86,'Audit Values'!$A:$BU,66,FALSE))","v":55},93217,{"$f":"AM86/'Weighting Factors'!$O$5","v":19.8},{"$f":"CK86/'Weighting Factors'!$O$5","v":0},{"$f":"CO86/'Weighting Factors'!$O$5","v":0},319536,{"$f":"AQ86/'Weighting Factors'!$O$5","v":67.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X85,VLOOKUP($CX86,'Audit Values'!$A:$BU,47,FALSE))","v":0},759.4,691.5,{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA85,VLOOKUP($CX86,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB85,VLOOKUP($CX86,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV86*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW86*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX86*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F86>0,VLOOKUP($CX86,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F86),'Weighting Factors'!F86,VLOOKUP($CX86,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX86,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F86=\"\",\"\",IF('Weighting Factors'!H86=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U86+V86+AA86+AC86+AF86+AI86+AK86++AN86+AO86+AS86+AP86)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY86","v":3254199},{"$f":"SUM((AT86+AP86)*'Weighting Factors'!$O$5)+AY86","v":3573736},{"$f":"IF('Weighting Factors'!F86>0,'Weighting Factors'!F86,'Preliminary SO66'!AV85)","v":3838684},3573736,{"$f":"'Weighting Factors'!E86","v":0},{"$f":"Transportation!G86","v":0},{"$f":"IF(ISNA(VLOOKUP($CX86,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX86,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3573736,{"$f":"SUM((U86+V86+AA86+AC86+AF86+AI86+AK86+AN86+AO86+AP86)*'Weighting Factors'!O$12)+(MAX(AQ86,'Weighting Factors'!B86))","v":3762373},{"$f":"'LOB%'!F84","v":0.33},1241583,1294384,1241583,0.33,{"$f":"ROUND(IF(U86<=99.9,(U86*1.014331),0),1)","v":0},{"$f":"AND(U86>99.9,U86<=299.9)","v":false},{"$f":"IF(BS86=TRUE,ROUND((U86-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU86*U86,1)","v":0},{"$f":"AND(U86>299.9,U86<=1621.9)","v":true},{"$f":"IF(BW86=TRUE,ROUND((U86-300)*1.2375,4),0)","v":144.91130000000001},0.44440200000000002,{"$f":"ROUND(BY86*U86,1)","v":185.4},{"$f":"ROUND(IF(U86>=1622,(U86*0.03504),0),1)","v":0},637,{"$f":"AL86/CB86","v":8.5999999999999993E-2},{"$f":"IF(CC86<0.06,1,IF(CC86>=18.29,52,MATCH(CC86-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":4},{"$f":"VLOOKUP(CD86, 'Weighting Factors'!$U$5:$X$56,4)","v":1500},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL86*CE86","v":82500},{"$f":"CG86*'Weighting Factors'!$Q$7","v":82500},93217,{"$f":"AM86/'Weighting Factors'!$O$5","v":19.8},0,0,0,{"$f":"SUM((AT86*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY86)*CM86","v":0},0,{"$f":"AE86/AD86","v":0.26889999999999997},{"$f":"IF(CP86>=50%,AE86*10.5%,0)","v":0},{"$f":"IF(AND(CP86>35%,CP86<50%),AE86*(CP86-35%)*0.7,0)","v":0},{"$f":"AU86+AR86","v":759.4},{"$f":"'LOB Transfers'!G85","v":90263},{"$f":"'LOB Transfers'!J85","v":4594},{"$f":"'General Fund Transfers'!F85","v":259771},{"$f":"SUM(R86+T86+AV86+AW86+AX86/6)","v":417.5},"D0274"]
[275,"Logan","Triplains ",68.5,null,0,68.5,69.5,null,0,69.5,66,null,0,66,{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C86,VLOOKUP($CX87,'Audit Values'!$A:$BW,73,FALSE))","v":73.3},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F86,VLOOKUP($CX87,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},73.3,{"$f":"IF('Military Provision'!J87=\"YES\", MAX('2022 Legal Max'!O87,'2022 Legal Max'!K87,AVERAGE('2022 Legal Max'!G87,'2022 Legal Max'!K87,'2022 Legal Max'!O87)), MAX(O87, K87))","v":69.5},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL86,VLOOKUP($CX87,'Audit Values'!$A:$BU,58,FALSE))","v":0},69.5,70.5,{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM86,VLOOKUP($CX87,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W87/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN86,VLOOKUP($CX87,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y87*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO86,VLOOKUP($CX87,'Audit Values'!$A:$BW,60,FALSE))","v":0},{"$f":"AB87/6*'Weighting Factors'!$O$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS86,VLOOKUP($CX87,'Audit Values'!$A:$BU,63,FALSE))","v":74},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP86,VLOOKUP($CX87,'Audit Values'!$A:$BU,64,FALSE))","v":11},{"$f":"IF(A87=207, AE87,(AE87))*'Weighting Factors'!$O$9","v":5.3},0,{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG86,VLOOKUP($CX87,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ86,VLOOKUP($CX87,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ87*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR86,VLOOKUP($CX87,'Audit Values'!$A:$BU,66,FALSE))","v":31},56744,{"$f":"AM87/'Weighting Factors'!$O$5","v":12.1},{"$f":"CK87/'Weighting Factors'!$O$5","v":0},{"$f":"CO87/'Weighting Factors'!$O$5","v":0},106143,{"$f":"AQ87/'Weighting Factors'!$O$5","v":22.6},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X86,VLOOKUP($CX87,'Audit Values'!$A:$BU,47,FALSE))","v":0},180,157.4,{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA86,VLOOKUP($CX87,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB86,VLOOKUP($CX87,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV87*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW87*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX87*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F87>0,VLOOKUP($CX87,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F87),'Weighting Factors'!F87,VLOOKUP($CX87,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX87,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F87=\"\",\"\",IF('Weighting Factors'!H87=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U87+V87+AA87+AC87+AF87+AI87+AK87++AN87+AO87+AS87+AP87)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY87","v":740724},{"$f":"SUM((AT87+AP87)*'Weighting Factors'!$O$5)+AY87","v":847080},{"$f":"IF('Weighting Factors'!F87>0,'Weighting Factors'!F87,'Preliminary SO66'!AV86)","v":900258},847080,{"$f":"'Weighting Factors'!E87","v":0},{"$f":"Transportation!G87","v":0},{"$f":"IF(ISNA(VLOOKUP($CX87,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX87,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,847080,{"$f":"SUM((U87+V87+AA87+AC87+AF87+AI87+AK87+AN87+AO87+AP87)*'Weighting Factors'!O$12)+(MAX(AQ87,'Weighting Factors'!B87))","v":862650},{"$f":"'LOB%'!F85","v":0.33},284675,297127,284675,0.33,{"$f":"ROUND(IF(U87<=99.9,(U87*1.014331),0),1)","v":70.5},{"$f":"AND(U87>99.9,U87<=299.9)","v":false},{"$f":"IF(BS87=TRUE,ROUND((U87-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU87*U87,1)","v":0},{"$f":"AND(U87>299.9,U87<=1621.9)","v":false},{"$f":"IF(BW87=TRUE,ROUND((U87-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY87*U87,1)","v":0},{"$f":"ROUND(IF(U87>=1622,(U87*0.03504),0),1)","v":0},662,{"$f":"AL87/CB87","v":4.7E-2},{"$f":"IF(CC87<0.06,1,IF(CC87>=18.29,52,MATCH(CC87-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":1},{"$f":"VLOOKUP(CD87, 'Weighting Factors'!$U$5:$X$56,4)","v":1620},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL87*CE87","v":50220},{"$f":"CG87*'Weighting Factors'!$Q$7","v":50220},56744,{"$f":"AM87/'Weighting Factors'!$O$5","v":12.1},0,0,0,{"$f":"SUM((AT87*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY87)*CM87","v":0},0,{"$f":"AE87/AD87","v":0.14860000000000001},{"$f":"IF(CP87>=50%,AE87*10.5%,0)","v":0},{"$f":"IF(AND(CP87>35%,CP87<50%),AE87*(CP87-35%)*0.7,0)","v":0},{"$f":"AU87+AR87","v":180},{"$f":"'LOB Transfers'!G86","v":8369},{"$f":"'LOB Transfers'!J86","v":0},{"$f":"'General Fund Transfers'!F86","v":24942},{"$f":"SUM(R87+T87+AV87+AW87+AX87/6)","v":73.3},"D0275"]
[281,"Graham","Graham County ",385.5,null,0,385.5,385.5,null,0,385.5,383.4,null,0,383.4,{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C87,VLOOKUP($CX88,'Audit Values'!$A:$BW,73,FALSE))","v":375},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F87,VLOOKUP($CX88,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},375,{"$f":"IF('Military Provision'!J88=\"YES\", MAX('2022 Legal Max'!O88,'2022 Legal Max'!K88,AVERAGE('2022 Legal Max'!G88,'2022 Legal Max'!K88,'2022 Legal Max'!O88)), MAX(O88, K88))","v":385.5},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL87,VLOOKUP($CX88,'Audit Values'!$A:$BU,58,FALSE))","v":4},389.5,176.7,{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM87,VLOOKUP($CX88,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W88/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN87,VLOOKUP($CX88,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y88*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO87,VLOOKUP($CX88,'Audit Values'!$A:$BW,60,FALSE))","v":144.5},{"$f":"AB88/6*'Weighting Factors'!$O$6","v":12},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS87,VLOOKUP($CX88,'Audit Values'!$A:$BU,63,FALSE))","v":388},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP87,VLOOKUP($CX88,'Audit Values'!$A:$BU,64,FALSE))","v":130},{"$f":"IF(A88=207, AE88,(AE88))*'Weighting Factors'!$O$9","v":62.9},0,{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG87,VLOOKUP($CX88,'Audit Values'!$A:$BW,70,FALSE))","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ87,VLOOKUP($CX88,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ88*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR87,VLOOKUP($CX88,'Audit Values'!$A:$BU,66,FALSE))","v":104.5},161762,{"$f":"AM88/'Weighting Factors'!$O$5","v":34.4},{"$f":"CK88/'Weighting Factors'!$O$5","v":0},{"$f":"CO88/'Weighting Factors'!$O$5","v":0},382493,{"$f":"AQ88/'Weighting Factors'!$O$5","v":81.3},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X87,VLOOKUP($CX88,'Audit Values'!$A:$BU,47,FALSE))","v":0},759.8,678.5,{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA87,VLOOKUP($CX88,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB87,VLOOKUP($CX88,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV88*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW88*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX88*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F88>0,VLOOKUP($CX88,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F88),'Weighting Factors'!F88,VLOOKUP($CX88,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX88,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F88=\"\",\"\",IF('Weighting Factors'!H88=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U88+V88+AA88+AC88+AF88+AI88+AK88++AN88+AO88+AS88+AP88)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY88","v":3193021},{"$f":"SUM((AT88+AP88)*'Weighting Factors'!$O$5)+AY88","v":3575619},{"$f":"IF('Weighting Factors'!F88>0,'Weighting Factors'!F88,'Preliminary SO66'!AV87)","v":3747858},3575619,{"$f":"'Weighting Factors'!E88","v":0},{"$f":"Transportation!G88","v":0},{"$f":"IF(ISNA(VLOOKUP($CX88,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX88,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3575619,{"$f":"SUM((U88+V88+AA88+AC88+AF88+AI88+AK88+AN88+AO88+AP88)*'Weighting Factors'!O$12)+(MAX(AQ88,'Weighting Factors'!B88))","v":3645800},{"$f":"'LOB%'!F86","v":0.31},1130198,1161905,1130198,0.31,{"$f":"ROUND(IF(U88<=99.9,(U88*1.014331),0),1)","v":0},{"$f":"AND(U88>99.9,U88<=299.9)","v":false},{"$f":"IF(BS88=TRUE,ROUND((U88-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU88*U88,1)","v":0},{"$f":"AND(U88>299.9,U88<=1621.9)","v":true},{"$f":"IF(BW88=TRUE,ROUND((U88-300)*1.2375,4),0)","v":110.7563},0.45377899999999999,{"$f":"ROUND(BY88*U88,1)","v":176.7},{"$f":"ROUND(IF(U88>=1622,(U88*0.03504),0),1)","v":0},728.3,{"$f":"AL88/CB88","v":0.14299999999999999},{"$f":"IF(CC88<0.06,1,IF(CC88>=18.29,52,MATCH(CC88-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":10},{"$f":"VLOOKUP(CD88, 'Weighting Factors'!$U$5:$X$56,4)","v":1370},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL88*CE88","v":143165},{"$f":"CG88*'Weighting Factors'!$Q$7","v":143165},161762,{"$f":"AM88/'Weighting Factors'!$O$5","v":34.4},0,0,0,{"$f":"SUM((AT88*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY88)*CM88","v":0},0,{"$f":"AE88/AD88","v":0.33510000000000001},{"$f":"IF(CP88>=50%,AE88*10.5%,0)","v":0},{"$f":"IF(AND(CP88>35%,CP88<50%),AE88*(CP88-35%)*0.7,0)","v":0},{"$f":"AU88+AR88","v":759.8},{"$f":"'LOB Transfers'!G87","v":94032},{"$f":"'LOB Transfers'!J87","v":0},{"$f":"'General Fund Transfers'!F87","v":310125},{"$f":"SUM(R88+T88+AV88+AW88+AX88/6)","v":379},"D0281"]
[282,"Elk","West Elk ",356,null,0,356,382.5,null,0,382.5,362.5,null,0,362.5,{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C88,VLOOKUP($CX89,'Audit Values'!$A:$BW,73,FALSE))","v":369.5},{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F88,VLOOKUP($CX89,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},369.5,{"$f":"IF('Military Provision'!J89=\"YES\", MAX('2022 Legal Max'!O89,'2022 Legal Max'!K89,AVERAGE('2022 Legal Max'!G89,'2022 Legal Max'!K89,'2022 Legal Max'!O89)), MAX(O89, K89))","v":382.5},{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL88,VLOOKUP($CX89,'Audit Values'!$A:$BU,58,FALSE))","v":5},387.5,176.1,{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM88,VLOOKUP($CX89,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W89/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN88,VLOOKUP($CX89,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y89*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO88,VLOOKUP($CX89,'Audit Values'!$A:$BW,60,FALSE))","v":176},{"$f":"AB89/6*'Weighting Factors'!$O$6","v":14.7},{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS88,VLOOKUP($CX89,'Audit Values'!$A:$BU,63,FALSE))","v":385},{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP88,VLOOKUP($CX89,'Audit Values'!$A:$BU,64,FALSE))","v":176},{"$f":"IF(A89=207, AE89,(AE89))*'Weighting Factors'!$O$9","v":85.2},13.2,{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG88,VLOOKUP($CX89,'Audit Values'!$A:$BW,70,FALSE))","v":14.4},14.4,{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ88,VLOOKUP($CX89,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ89*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR88,VLOOKUP($CX89,'Audit Values'!$A:$BU,66,FALSE))","v":199},258578,{"$f":"AM89/'Weighting Factors'!$O$5","v":54.9},{"$f":"CK89/'Weighting Factors'!$O$5","v":0},{"$f":"CO89/'Weighting Factors'!$O$5","v":0},845800,{"$f":"AQ89/'Weighting Factors'!$O$5","v":179.7},{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X88,VLOOKUP($CX89,'Audit Values'!$A:$BU,47,FALSE))","v":0},912.7,733,{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA88,VLOOKUP($CX89,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":79},{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB88,VLOOKUP($CX89,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":119.5},0,{"$f":"SUM(AV89*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW89*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX89*'Weighting Factors'!$R$12)","v":598150},24,{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX89,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F89=\"\",\"\",IF('Weighting Factors'!H89=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U89+V89+AA89+AC89+AF89+AI89+AK89++AN89+AO89+AS89+AP89)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY89","v":4047648},{"$f":"SUM((AT89+AP89)*'Weighting Factors'!$O$5)+AY89","v":4893316},{"$f":"IF('Weighting Factors'!F89>0,'Weighting Factors'!F89,'Preliminary SO66'!AV88)","v":4893316},4893316,{"$f":"'Weighting Factors'!E89","v":0},{"$f":"Transportation!G89","v":-10465},{"$f":"IF(ISNA(VLOOKUP($CX89,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX89,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-10465,4882851,{"$f":"SUM((U89+V89+AA89+AC89+AF89+AI89+AK89+AN89+AO89+AP89)*'Weighting Factors'!O$12)+(MAX(AQ89,'Weighting Factors'!B89))","v":4295298},{"$f":"'LOB%'!F87","v":0.31},1331542,1350080,1331542,0.31,{"$f":"ROUND(IF(U89<=99.9,(U89*1.014331),0),1)","v":0},{"$f":"AND(U89>99.9,U89<=299.9)","v":false},{"$f":"IF(BS89=TRUE,ROUND((U89-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU89*U89,1)","v":0},{"$f":"AND(U89>299.9,U89<=1621.9)","v":true},{"$f":"IF(BW89=TRUE,ROUND((U89-300)*1.2375,4),0)","v":108.2813},0.45445799999999997,{"$f":"ROUND(BY89*U89,1)","v":176.1},{"$f":"ROUND(IF(U89>=1622,(U89*0.03504),0),1)","v":0},541,{"$f":"AL89/CB89","v":0.36799999999999999},{"$f":"IF(CC89<0.06,1,IF(CC89>=18.29,52,MATCH(CC89-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":22},{"$f":"VLOOKUP(CD89, 'Weighting Factors'!$U$5:$X$56,4)","v":1150},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL89*CE89","v":228850},{"$f":"CG89*'Weighting Factors'!$Q$7","v":228850},258578,{"$f":"AM89/'Weighting Factors'!$O$5","v":54.9},0,0,0,{"$f":"SUM((AT89*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY89)*CM89","v":0},0,{"$f":"AE89/AD89","v":0.45710000000000001},{"$f":"IF(CP89>=50%,AE89*10.5%,0)","v":0},{"$f":"IF(AND(CP89>35%,CP89<50%),AE89*(CP89-35%)*0.7,0)","v":13.2},{"$f":"AU89+AR89","v":912.7},{"$f":"'LOB Transfers'!G88","v":125032},{"$f":"'LOB Transfers'!J88","v":266},{"$f":"'General Fund Transfers'!F88","v":468718},{"$f":"SUM(R89+T89+AV89+AW89+AX89/6)","v":573},"D0282"]
[283,"Elk","Elk Valley ",89,null,0,89,107.6,null,0,107.6,111.8,null,0,111.8,{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C89,VLOOKUP($CX90,'Audit Values'!$A:$BW,73,FALSE))","v":92.6},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F89,VLOOKUP($CX90,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},92.6,{"$f":"IF('Military Provision'!J90=\"YES\", MAX('2022 Legal Max'!O90,'2022 Legal Max'!K90,AVERAGE('2022 Legal Max'!G90,'2022 Legal Max'!K90,'2022 Legal Max'!O90)), MAX(O90, K90))","v":111.8},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL89,VLOOKUP($CX90,'Audit Values'!$A:$BU,58,FALSE))","v":1.5},113.3,110.9,{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM89,VLOOKUP($CX90,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W90/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN89,VLOOKUP($CX90,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y90*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO89,VLOOKUP($CX90,'Audit Values'!$A:$BW,60,FALSE))","v":40.200000000000003},{"$f":"AB90/6*'Weighting Factors'!$O$6","v":3.4},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS89,VLOOKUP($CX90,'Audit Values'!$A:$BU,63,FALSE))","v":100},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP89,VLOOKUP($CX90,'Audit Values'!$A:$BU,64,FALSE))","v":61},{"$f":"IF(A90=207, AE90,(AE90))*'Weighting Factors'!$O$9","v":29.5},6.4,{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG89,VLOOKUP($CX90,'Audit Values'!$A:$BW,70,FALSE))","v":6.4},6.4,{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ89,VLOOKUP($CX90,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ90*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR89,VLOOKUP($CX90,'Audit Values'!$A:$BU,66,FALSE))","v":22.5},34829,{"$f":"AM90/'Weighting Factors'!$O$5","v":7.4},{"$f":"CK90/'Weighting Factors'!$O$5","v":0},{"$f":"CO90/'Weighting Factors'!$O$5","v":0},346945,{"$f":"AQ90/'Weighting Factors'!$O$5","v":73.7},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X89,VLOOKUP($CX90,'Audit Values'!$A:$BU,47,FALSE))","v":0},344.6,270.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA89,VLOOKUP($CX90,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB89,VLOOKUP($CX90,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV90*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW90*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX90*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F90>0,VLOOKUP($CX90,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F90),'Weighting Factors'!F90,VLOOKUP($CX90,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX90,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F90=\"\",\"\",IF('Weighting Factors'!H90=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U90+V90+AA90+AC90+AF90+AI90+AK90++AN90+AO90+AS90+AP90)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY90","v":1274855},{"$f":"SUM((AT90+AP90)*'Weighting Factors'!$O$5)+AY90","v":1621688},{"$f":"IF('Weighting Factors'!F90>0,'Weighting Factors'!F90,'Preliminary SO66'!AV89)","v":1698395},1621688,{"$f":"'Weighting Factors'!E90","v":0},{"$f":"Transportation!G90","v":0},{"$f":"IF(ISNA(VLOOKUP($CX90,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX90,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1621688,{"$f":"SUM((U90+V90+AA90+AC90+AF90+AI90+AK90+AN90+AO90+AP90)*'Weighting Factors'!O$12)+(MAX(AQ90,'Weighting Factors'!B90))","v":1621800},{"$f":"'LOB%'!F88","v":0.31},502758,526570,502758,0.31,{"$f":"ROUND(IF(U90<=99.9,(U90*1.014331),0),1)","v":0},{"$f":"AND(U90>99.9,U90<=299.9)","v":true},{"$f":"IF(BS90=TRUE,ROUND((U90-100)*9.655,3),0)","v":128.41200000000001},0.97907599999999995,{"$f":"ROUND(BU90*U90,1)","v":110.9},{"$f":"AND(U90>299.9,U90<=1621.9)","v":false},{"$f":"IF(BW90=TRUE,ROUND((U90-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY90*U90,1)","v":0},{"$f":"ROUND(IF(U90>=1622,(U90*0.03504),0),1)","v":0},160,{"$f":"AL90/CB90","v":0.14099999999999999},{"$f":"IF(CC90<0.06,1,IF(CC90>=18.29,52,MATCH(CC90-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":10},{"$f":"VLOOKUP(CD90, 'Weighting Factors'!$U$5:$X$56,4)","v":1370},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL90*CE90","v":30825},{"$f":"CG90*'Weighting Factors'!$Q$7","v":30825},34829,{"$f":"AM90/'Weighting Factors'!$O$5","v":7.4},0,0,0,{"$f":"SUM((AT90*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY90)*CM90","v":0},0,{"$f":"AE90/AD90","v":0.61},{"$f":"IF(CP90>=50%,AE90*10.5%,0)","v":6.4},{"$f":"IF(AND(CP90>35%,CP90<50%),AE90*(CP90-35%)*0.7,0)","v":0},{"$f":"AU90+AR90","v":344.6},{"$f":"'LOB Transfers'!G89","v":43237},{"$f":"'LOB Transfers'!J89","v":0},{"$f":"'General Fund Transfers'!F89","v":168945},{"$f":"SUM(R90+T90+AV90+AW90+AX90/6)","v":94.1},"D0283"]
[284,"Chase","Chase County ",346.7,null,0,346.7,351.5,null,0,351.5,341.5,null,0,341.5,{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C90,VLOOKUP($CX91,'Audit Values'!$A:$BW,73,FALSE))","v":347.2},{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F90,VLOOKUP($CX91,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},347.2,{"$f":"IF('Military Provision'!J91=\"YES\", MAX('2022 Legal Max'!O91,'2022 Legal Max'!K91,AVERAGE('2022 Legal Max'!G91,'2022 Legal Max'!K91,'2022 Legal Max'!O91)), MAX(O91, K91))","v":351.5},{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL90,VLOOKUP($CX91,'Audit Values'!$A:$BU,58,FALSE))","v":4},355.5,165.4,{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM90,VLOOKUP($CX91,'Audit Values'!$A:$BW,62,FALSE))","v":0.8},{"$f":"(W91/6)*'Weighting Factors'!$O$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN90,VLOOKUP($CX91,'Audit Values'!$A:$BW,61,FALSE))","v":2},{"$f":"Y91*'Weighting Factors'!$O$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO90,VLOOKUP($CX91,'Audit Values'!$A:$BW,60,FALSE))","v":106.7},{"$f":"AB91/6*'Weighting Factors'!$O$6","v":8.9},{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS90,VLOOKUP($CX91,'Audit Values'!$A:$BU,63,FALSE))","v":354},{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP90,VLOOKUP($CX91,'Audit Values'!$A:$BU,64,FALSE))","v":96},{"$f":"IF(A91=207, AE91,(AE91))*'Weighting Factors'!$O$9","v":46.5},0,{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG90,VLOOKUP($CX91,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ90,VLOOKUP($CX91,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ91*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR90,VLOOKUP($CX91,'Audit Values'!$A:$BU,66,FALSE))","v":176},248578,{"$f":"AM91/'Weighting Factors'!$O$5","v":52.8},{"$f":"CK91/'Weighting Factors'!$O$5","v":0},{"$f":"CO91/'Weighting Factors'!$O$5","v":0},411723,{"$f":"AQ91/'Weighting Factors'!$O$5","v":87.5},{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X90,VLOOKUP($CX91,'Audit Values'!$A:$BU,47,FALSE))","v":0},717,629.5,{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA90,VLOOKUP($CX91,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB90,VLOOKUP($CX91,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.8},0,{"$f":"SUM(AV91*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW91*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX91*'Weighting Factors'!$R$12)","v":11360},22,{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX91,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},"R",{"$f":"SUM((U91+V91+AA91+AC91+AF91+AI91+AK91++AN91+AO91+AS91+AP91)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY91","v":2973787},{"$f":"SUM((AT91+AP91)*'Weighting Factors'!$O$5)+AY91","v":3385562},{"$f":"IF('Weighting Factors'!F91>0,'Weighting Factors'!F91,'Preliminary SO66'!AV90)","v":3398138},3385562,{"$f":"'Weighting Factors'!E91","v":0},{"$f":"Transportation!G91","v":0},{"$f":"IF(ISNA(VLOOKUP($CX91,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX91,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3385562,{"$f":"SUM((U91+V91+AA91+AC91+AF91+AI91+AK91+AN91+AO91+AP91)*'Weighting Factors'!O$12)+(MAX(AQ91,'Weighting Factors'!B91))","v":3405484},{"$f":"'LOB%'!F89","v":0.31},1055700,1039513,1039513,0.30520000000000003,{"$f":"ROUND(IF(U91<=99.9,(U91*1.014331),0),1)","v":0},{"$f":"AND(U91>99.9,U91<=299.9)","v":false},{"$f":"IF(BS91=TRUE,ROUND((U91-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU91*U91,1)","v":0},{"$f":"AND(U91>299.9,U91<=1621.9)","v":true},{"$f":"IF(BW91=TRUE,ROUND((U91-300)*1.2375,4),0)","v":68.681299999999993},0.46533000000000002,{"$f":"ROUND(BY91*U91,1)","v":165.4},{"$f":"ROUND(IF(U91>=1622,(U91*0.03504),0),1)","v":0},780,{"$f":"AL91/CB91","v":0.22600000000000001},{"$f":"IF(CC91<0.06,1,IF(CC91>=18.29,52,MATCH(CC91-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":17},{"$f":"VLOOKUP(CD91, 'Weighting Factors'!$U$5:$X$56,4)","v":1250},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL91*CE91","v":220000},{"$f":"CG91*'Weighting Factors'!$Q$7","v":220000},248578,{"$f":"AM91/'Weighting Factors'!$O$5","v":52.8},0,0,0,{"$f":"SUM((AT91*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY91)*CM91","v":0},0,{"$f":"AE91/AD91","v":0.2712},{"$f":"IF(CP91>=50%,AE91*10.5%,0)","v":0},{"$f":"IF(AND(CP91>35%,CP91<50%),AE91*(CP91-35%)*0.7,0)","v":0},{"$f":"AU91+AR91","v":717},{"$f":"'LOB Transfers'!G90","v":67776},{"$f":"'LOB Transfers'!J90","v":624},{"$f":"'General Fund Transfers'!F90","v":218829},{"$f":"SUM(R91+T91+AV91+AW91+AX91/6)","v":354},"D0284"]
[285,"Chautauqua","Cedar Vale ",134,null,0,134,123.8,null,0,123.8,136,null,0,136,{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C91,VLOOKUP($CX92,'Audit Values'!$A:$BW,73,FALSE))","v":124.7},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F91,VLOOKUP($CX92,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},124.7,{"$f":"IF('Military Provision'!J92=\"YES\", MAX('2022 Legal Max'!O92,'2022 Legal Max'!K92,AVERAGE('2022 Legal Max'!G92,'2022 Legal Max'!K92,'2022 Legal Max'!O92)), MAX(O92, K92))","v":136},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL91,VLOOKUP($CX92,'Audit Values'!$A:$BU,58,FALSE))","v":2},138,126.1,{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM91,VLOOKUP($CX92,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W92/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN91,VLOOKUP($CX92,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y92*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO91,VLOOKUP($CX92,'Audit Values'!$A:$BW,60,FALSE))","v":0},{"$f":"AB92/6*'Weighting Factors'!$O$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS91,VLOOKUP($CX92,'Audit Values'!$A:$BU,63,FALSE))","v":132},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP91,VLOOKUP($CX92,'Audit Values'!$A:$BU,64,FALSE))","v":50},{"$f":"IF(A92=207, AE92,(AE92))*'Weighting Factors'!$O$9","v":24.2},1,{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG91,VLOOKUP($CX92,'Audit Values'!$A:$BW,70,FALSE))","v":3.2},3.2,{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ91,VLOOKUP($CX92,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ92*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR91,VLOOKUP($CX92,'Audit Values'!$A:$BU,66,FALSE))","v":21.5},36439,{"$f":"AM92/'Weighting Factors'!$O$5","v":7.7},{"$f":"CK92/'Weighting Factors'!$O$5","v":0},{"$f":"CO92/'Weighting Factors'!$O$5","v":0},179889,{"$f":"AQ92/'Weighting Factors'!$O$5","v":38.200000000000003},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X91,VLOOKUP($CX92,'Audit Values'!$A:$BU,47,FALSE))","v":0},337.4,299.2,{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA91,VLOOKUP($CX92,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB91,VLOOKUP($CX92,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV92*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW92*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX92*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F92>0,VLOOKUP($CX92,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F92),'Weighting Factors'!F92,VLOOKUP($CX92,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX92,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F92=\"\",\"\",IF('Weighting Factors'!H92=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U92+V92+AA92+AC92+AF92+AI92+AK92++AN92+AO92+AS92+AP92)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY92","v":1413035},{"$f":"SUM((AT92+AP92)*'Weighting Factors'!$O$5)+AY92","v":1592804},{"$f":"IF('Weighting Factors'!F92>0,'Weighting Factors'!F92,'Preliminary SO66'!AV91)","v":1591569},1591569,{"$f":"'Weighting Factors'!E92","v":0},{"$f":"Transportation!G92","v":0},{"$f":"IF(ISNA(VLOOKUP($CX92,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX92,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1591569,{"$f":"SUM((U92+V92+AA92+AC92+AF92+AI92+AK92+AN92+AO92+AP92)*'Weighting Factors'!O$12)+(MAX(AQ92,'Weighting Factors'!B92))","v":1587924},{"$f":"'LOB%'!F90","v":0.31},492256,440000,440000,0.27710000000000001,{"$f":"ROUND(IF(U92<=99.9,(U92*1.014331),0),1)","v":0},{"$f":"AND(U92>99.9,U92<=299.9)","v":true},{"$f":"IF(BS92=TRUE,ROUND((U92-100)*9.655,3),0)","v":366.89},0.91360399999999997,{"$f":"ROUND(BU92*U92,1)","v":126.1},{"$f":"AND(U92>299.9,U92<=1621.9)","v":false},{"$f":"IF(BW92=TRUE,ROUND((U92-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY92*U92,1)","v":0},{"$f":"ROUND(IF(U92>=1622,(U92*0.03504),0),1)","v":0},259,{"$f":"AL92/CB92","v":8.3000000000000004E-2},{"$f":"IF(CC92<0.06,1,IF(CC92>=18.29,52,MATCH(CC92-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":4},{"$f":"VLOOKUP(CD92, 'Weighting Factors'!$U$5:$X$56,4)","v":1500},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL92*CE92","v":32250},{"$f":"CG92*'Weighting Factors'!$Q$7","v":32250},36439,{"$f":"AM92/'Weighting Factors'!$O$5","v":7.7},0,0,0,{"$f":"SUM((AT92*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY92)*CM92","v":0},0,{"$f":"AE92/AD92","v":0.37880000000000003},{"$f":"IF(CP92>=50%,AE92*10.5%,0)","v":0},{"$f":"IF(AND(CP92>35%,CP92<50%),AE92*(CP92-35%)*0.7,0)","v":1},{"$f":"AU92+AR92","v":337.4},{"$f":"'LOB Transfers'!G91","v":31768},{"$f":"'LOB Transfers'!J91","v":0},{"$f":"'General Fund Transfers'!F91","v":128944},{"$f":"SUM(R92+T92+AV92+AW92+AX92/6)","v":127.7},"D0285"]
[286,"Chautauqua","Chautauqua Co Community ",355.7,null,0,355.7,357.6,null,0,357.6,350.4,null,0,350.4,{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C92,VLOOKUP($CX93,'Audit Values'!$A:$BW,73,FALSE))","v":369.3},{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F92,VLOOKUP($CX93,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},369.3,{"$f":"IF('Military Provision'!J93=\"YES\", MAX('2022 Legal Max'!O93,'2022 Legal Max'!K93,AVERAGE('2022 Legal Max'!G93,'2022 Legal Max'!K93,'2022 Legal Max'!O93)), MAX(O93, K93))","v":357.6},{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL92,VLOOKUP($CX93,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},361.1,167.3,{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM92,VLOOKUP($CX93,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W93/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN92,VLOOKUP($CX93,'Audit Values'!$A:$BW,61,FALSE))","v":5},{"$f":"Y93*'Weighting Factors'!$O$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO92,VLOOKUP($CX93,'Audit Values'!$A:$BW,60,FALSE))","v":90.6},{"$f":"AB93/6*'Weighting Factors'!$O$6","v":7.6},{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS92,VLOOKUP($CX93,'Audit Values'!$A:$BU,63,FALSE))","v":384},{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP92,VLOOKUP($CX93,'Audit Values'!$A:$BU,64,FALSE))","v":205},{"$f":"IF(A93=207, AE93,(AE93))*'Weighting Factors'!$O$9","v":99.2},21.5,{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG92,VLOOKUP($CX93,'Audit Values'!$A:$BW,70,FALSE))","v":19.600000000000001},21.5,{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ92,VLOOKUP($CX93,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ93*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR92,VLOOKUP($CX93,'Audit Values'!$A:$BU,66,FALSE))","v":114},153282,{"$f":"AM93/'Weighting Factors'!$O$5","v":32.6},{"$f":"CK93/'Weighting Factors'!$O$5","v":0},{"$f":"CO93/'Weighting Factors'!$O$5","v":0},693943,{"$f":"AQ93/'Weighting Factors'!$O$5","v":147.5},{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X92,VLOOKUP($CX93,'Audit Values'!$A:$BU,47,FALSE))","v":0},837.7,690.2,{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA92,VLOOKUP($CX93,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB92,VLOOKUP($CX93,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV93*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW93*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX93*'Weighting Factors'!$R$12)","v":0},25,{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX93,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F93=\"\",\"\",IF('Weighting Factors'!H93=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U93+V93+AA93+AC93+AF93+AI93+AK93++AN93+AO93+AS93+AP93)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY93","v":3248081},{"$f":"SUM((AT93+AP93)*'Weighting Factors'!$O$5)+AY93","v":3942216},{"$f":"IF('Weighting Factors'!F93>0,'Weighting Factors'!F93,'Preliminary SO66'!AV92)","v":3942216},3942216,{"$f":"'Weighting Factors'!E93","v":0},{"$f":"Transportation!G93","v":0},{"$f":"IF(ISNA(VLOOKUP($CX93,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX93,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3942216,{"$f":"SUM((U93+V93+AA93+AC93+AF93+AI93+AK93+AN93+AO93+AP93)*'Weighting Factors'!O$12)+(MAX(AQ93,'Weighting Factors'!B93))","v":3942024},{"$f":"'LOB%'!F91","v":0.31},1222027,1178157,1178157,0.2989,{"$f":"ROUND(IF(U93<=99.9,(U93*1.014331),0),1)","v":0},{"$f":"AND(U93>99.9,U93<=299.9)","v":false},{"$f":"IF(BS93=TRUE,ROUND((U93-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU93*U93,1)","v":0},{"$f":"AND(U93>299.9,U93<=1621.9)","v":true},{"$f":"IF(BW93=TRUE,ROUND((U93-300)*1.2375,4),0)","v":75.6113},0.46342800000000001,{"$f":"ROUND(BY93*U93,1)","v":167.3},{"$f":"ROUND(IF(U93>=1622,(U93*0.03504),0),1)","v":0},382.5,{"$f":"AL93/CB93","v":0.29799999999999999},{"$f":"IF(CC93<0.06,1,IF(CC93>=18.29,52,MATCH(CC93-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":20},{"$f":"VLOOKUP(CD93, 'Weighting Factors'!$U$5:$X$56,4)","v":1190},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL93*CE93","v":135660},{"$f":"CG93*'Weighting Factors'!$Q$7","v":135660},153282,{"$f":"AM93/'Weighting Factors'!$O$5","v":32.6},0,0,0,{"$f":"SUM((AT93*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY93)*CM93","v":0},0,{"$f":"AE93/AD93","v":0.53390000000000004},{"$f":"IF(CP93>=50%,AE93*10.5%,0)","v":21.5},{"$f":"IF(AND(CP93>35%,CP93<50%),AE93*(CP93-35%)*0.7,0)","v":0},{"$f":"AU93+AR93","v":837.7},{"$f":"'LOB Transfers'!G92","v":140083},{"$f":"'LOB Transfers'!J92","v":1296},{"$f":"'General Fund Transfers'!F92","v":568014},{"$f":"SUM(R93+T93+AV93+AW93+AX93/6)","v":372.8},"D0286"]
[287,"Franklin","West Franklin ",609.5,null,0,609.5,587.5,null,0,587.5,586.9,null,0,586.9,{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C93,VLOOKUP($CX94,'Audit Values'!$A:$BW,73,FALSE))","v":614},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F93,VLOOKUP($CX94,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},614,{"$f":"IF('Military Provision'!J94=\"YES\", MAX('2022 Legal Max'!O94,'2022 Legal Max'!K94,AVERAGE('2022 Legal Max'!G94,'2022 Legal Max'!K94,'2022 Legal Max'!O94)), MAX(O94, K94))","v":594.6},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL93,VLOOKUP($CX94,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},601.1,229.6,{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM93,VLOOKUP($CX94,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W94/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN93,VLOOKUP($CX94,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y94*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO93,VLOOKUP($CX94,'Audit Values'!$A:$BW,60,FALSE))","v":276},{"$f":"AB94/6*'Weighting Factors'!$O$6","v":23},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS93,VLOOKUP($CX94,'Audit Values'!$A:$BU,63,FALSE))","v":635},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP93,VLOOKUP($CX94,'Audit Values'!$A:$BU,64,FALSE))","v":169},{"$f":"IF(A94=207, AE94,(AE94))*'Weighting Factors'!$O$9","v":81.8},0,{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG93,VLOOKUP($CX94,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ93,VLOOKUP($CX94,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ94*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR93,VLOOKUP($CX94,'Audit Values'!$A:$BU,66,FALSE))","v":401},394188,{"$f":"AM94/'Weighting Factors'!$O$5","v":83.8},{"$f":"CK94/'Weighting Factors'!$O$5","v":0},{"$f":"CO94/'Weighting Factors'!$O$5","v":0},874322,{"$f":"AQ94/'Weighting Factors'!$O$5","v":185.8},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X93,VLOOKUP($CX94,'Audit Values'!$A:$BU,47,FALSE))","v":0},1205.0999999999999,1019.3,{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA93,VLOOKUP($CX94,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB93,VLOOKUP($CX94,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV94*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW94*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX94*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F94>0,VLOOKUP($CX94,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F94),'Weighting Factors'!F94,VLOOKUP($CX94,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX94,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F94=\"\",\"\",IF('Weighting Factors'!H94=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U94+V94+AA94+AC94+AF94+AI94+AK94++AN94+AO94+AS94+AP94)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY94","v":4801826},{"$f":"SUM((AT94+AP94)*'Weighting Factors'!$O$5)+AY94","v":5676201},{"$f":"IF('Weighting Factors'!F94>0,'Weighting Factors'!F94,'Preliminary SO66'!AV93)","v":6066034},5676201,{"$f":"'Weighting Factors'!E94","v":0},{"$f":"Transportation!G94","v":0},{"$f":"IF(ISNA(VLOOKUP($CX94,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX94,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5676201,{"$f":"SUM((U94+V94+AA94+AC94+AF94+AI94+AK94+AN94+AO94+AP94)*'Weighting Factors'!O$12)+(MAX(AQ94,'Weighting Factors'!B94))","v":5724950},{"$f":"'LOB%'!F92","v":0.31},1774735,1880532,1774735,0.31,{"$f":"ROUND(IF(U94<=99.9,(U94*1.014331),0),1)","v":0},{"$f":"AND(U94>99.9,U94<=299.9)","v":false},{"$f":"IF(BS94=TRUE,ROUND((U94-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU94*U94,1)","v":0},{"$f":"AND(U94>299.9,U94<=1621.9)","v":true},{"$f":"IF(BW94=TRUE,ROUND((U94-300)*1.2375,4),0)","v":372.61130000000003},0.38188800000000001,{"$f":"ROUND(BY94*U94,1)","v":229.6},{"$f":"ROUND(IF(U94>=1622,(U94*0.03504),0),1)","v":0},227,{"$f":"AL94/CB94","v":1.7669999999999999},{"$f":"IF(CC94<0.06,1,IF(CC94>=18.29,52,MATCH(CC94-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":36},{"$f":"VLOOKUP(CD94, 'Weighting Factors'!$U$5:$X$56,4)","v":870},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL94*CE94","v":348870},{"$f":"CG94*'Weighting Factors'!$Q$7","v":348870},394188,{"$f":"AM94/'Weighting Factors'!$O$5","v":83.8},0,0,0,{"$f":"SUM((AT94*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY94)*CM94","v":0},0,{"$f":"AE94/AD94","v":0.2661},{"$f":"IF(CP94>=50%,AE94*10.5%,0)","v":0},{"$f":"IF(AND(CP94>35%,CP94<50%),AE94*(CP94-35%)*0.7,0)","v":0},{"$f":"AU94+AR94","v":1205.0999999999999},{"$f":"'LOB Transfers'!G93","v":121037},{"$f":"'LOB Transfers'!J93","v":0},{"$f":"'General Fund Transfers'!F93","v":384951},{"$f":"SUM(R94+T94+AV94+AW94+AX94/6)","v":621.5},"D0287"]
[288,"Franklin","Central Heights ",499.6,null,0,499.6,490.3,null,0,490.3,476.2,null,0,476.2,{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C94,VLOOKUP($CX95,'Audit Values'!$A:$BW,73,FALSE))","v":500.3},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F94,VLOOKUP($CX95,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},500.3,{"$f":"IF('Military Provision'!J95=\"YES\", MAX('2022 Legal Max'!O95,'2022 Legal Max'!K95,AVERAGE('2022 Legal Max'!G95,'2022 Legal Max'!K95,'2022 Legal Max'!O95)), MAX(O95, K95))","v":490.3},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL94,VLOOKUP($CX95,'Audit Values'!$A:$BU,58,FALSE))","v":4},494.3,206.7,{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM94,VLOOKUP($CX95,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W95/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN94,VLOOKUP($CX95,'Audit Values'!$A:$BW,61,FALSE))","v":4},{"$f":"Y95*'Weighting Factors'!$O$8","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO94,VLOOKUP($CX95,'Audit Values'!$A:$BW,60,FALSE))","v":239.9},{"$f":"AB95/6*'Weighting Factors'!$O$6","v":20},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS94,VLOOKUP($CX95,'Audit Values'!$A:$BU,63,FALSE))","v":513},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP94,VLOOKUP($CX95,'Audit Values'!$A:$BU,64,FALSE))","v":176},{"$f":"IF(A95=207, AE95,(AE95))*'Weighting Factors'!$O$9","v":85.2},0,{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG94,VLOOKUP($CX95,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ94,VLOOKUP($CX95,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ95*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR94,VLOOKUP($CX95,'Audit Values'!$A:$BU,66,FALSE))","v":348},318496,{"$f":"AM95/'Weighting Factors'!$O$5","v":67.7},{"$f":"CK95/'Weighting Factors'!$O$5","v":0},{"$f":"CO95/'Weighting Factors'!$O$5","v":0},552771,{"$f":"AQ95/'Weighting Factors'!$O$5","v":117.5},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X94,VLOOKUP($CX95,'Audit Values'!$A:$BU,47,FALSE))","v":0},992.1,874.6,{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA94,VLOOKUP($CX95,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB94,VLOOKUP($CX95,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.6},0,{"$f":"SUM(AV95*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW95*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX95*'Weighting Factors'!$R$12)","v":1020},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F95>0,VLOOKUP($CX95,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F95),'Weighting Factors'!F95,VLOOKUP($CX95,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX95,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F95=\"\",\"\",IF('Weighting Factors'!H95=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U95+V95+AA95+AC95+AF95+AI95+AK95++AN95+AO95+AS95+AP95)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY95","v":4116888},{"$f":"SUM((AT95+AP95)*'Weighting Factors'!$O$5)+AY95","v":4669843},{"$f":"IF('Weighting Factors'!F95>0,'Weighting Factors'!F95,'Preliminary SO66'!AV94)","v":4870707},4669843,{"$f":"'Weighting Factors'!E95","v":0},{"$f":"Transportation!G95","v":-8399},{"$f":"IF(ISNA(VLOOKUP($CX95,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX95,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-8399,4661444,{"$f":"SUM((U95+V95+AA95+AC95+AF95+AI95+AK95+AN95+AO95+AP95)*'Weighting Factors'!O$12)+(MAX(AQ95,'Weighting Factors'!B95))","v":4668639},{"$f":"'LOB%'!F93","v":0.33},1540651,1601562,1540651,0.33,{"$f":"ROUND(IF(U95<=99.9,(U95*1.014331),0),1)","v":0},{"$f":"AND(U95>99.9,U95<=299.9)","v":false},{"$f":"IF(BS95=TRUE,ROUND((U95-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU95*U95,1)","v":0},{"$f":"AND(U95>299.9,U95<=1621.9)","v":true},{"$f":"IF(BW95=TRUE,ROUND((U95-300)*1.2375,4),0)","v":240.44630000000001},0.41817300000000002,{"$f":"ROUND(BY95*U95,1)","v":206.7},{"$f":"ROUND(IF(U95>=1622,(U95*0.03504),0),1)","v":0},142.1,{"$f":"AL95/CB95","v":2.4489999999999998},{"$f":"IF(CC95<0.06,1,IF(CC95>=18.29,52,MATCH(CC95-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":39},{"$f":"VLOOKUP(CD95, 'Weighting Factors'!$U$5:$X$56,4)","v":810},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL95*CE95","v":281880},{"$f":"CG95*'Weighting Factors'!$Q$7","v":281880},318496,{"$f":"AM95/'Weighting Factors'!$O$5","v":67.7},0,0,0,{"$f":"SUM((AT95*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY95)*CM95","v":0},0,{"$f":"AE95/AD95","v":0.34310000000000002},{"$f":"IF(CP95>=50%,AE95*10.5%,0)","v":0},{"$f":"IF(AND(CP95>35%,CP95<50%),AE95*(CP95-35%)*0.7,0)","v":0},{"$f":"AU95+AR95","v":992.1},{"$f":"'LOB Transfers'!G94","v":132804},{"$f":"'LOB Transfers'!J94","v":1078},{"$f":"'General Fund Transfers'!F94","v":400951},{"$f":"SUM(R95+T95+AV95+AW95+AX95/6)","v":504.9},"D0288"]
[289,"Franklin","Wellsville ",780.5,null,0,780.5,744,null,0,744,717,null,0,717,{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C95,VLOOKUP($CX96,'Audit Values'!$A:$BW,73,FALSE))","v":741.5},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F95,VLOOKUP($CX96,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},741.5,{"$f":"IF('Military Provision'!J96=\"YES\", MAX('2022 Legal Max'!O96,'2022 Legal Max'!K96,AVERAGE('2022 Legal Max'!G96,'2022 Legal Max'!K96,'2022 Legal Max'!O96)), MAX(O96, K96))","v":744},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL95,VLOOKUP($CX96,'Audit Values'!$A:$BU,58,FALSE))","v":6},750,248.5,{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM95,VLOOKUP($CX96,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W96/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN95,VLOOKUP($CX96,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y96*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO95,VLOOKUP($CX96,'Audit Values'!$A:$BW,60,FALSE))","v":244.2},{"$f":"AB96/6*'Weighting Factors'!$O$6","v":20.399999999999999},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS95,VLOOKUP($CX96,'Audit Values'!$A:$BU,63,FALSE))","v":758},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP95,VLOOKUP($CX96,'Audit Values'!$A:$BU,64,FALSE))","v":180},{"$f":"IF(A96=207, AE96,(AE96))*'Weighting Factors'!$O$9","v":87.1},0,{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG95,VLOOKUP($CX96,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ95,VLOOKUP($CX96,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ96*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR95,VLOOKUP($CX96,'Audit Values'!$A:$BU,66,FALSE))","v":225},221178,{"$f":"AM96/'Weighting Factors'!$O$5","v":47},{"$f":"CK96/'Weighting Factors'!$O$5","v":0},{"$f":"CO96/'Weighting Factors'!$O$5","v":0},894370,{"$f":"AQ96/'Weighting Factors'!$O$5","v":190},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X95,VLOOKUP($CX96,'Audit Values'!$A:$BU,47,FALSE))","v":0},1343,1153,{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA95,VLOOKUP($CX96,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB95,VLOOKUP($CX96,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.5},0,{"$f":"SUM(AV96*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW96*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX96*'Weighting Factors'!$R$12)","v":850},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F96>0,VLOOKUP($CX96,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F96),'Weighting Factors'!F96,VLOOKUP($CX96,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX96,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F96=\"\",\"\",IF('Weighting Factors'!H96=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U96+V96+AA96+AC96+AF96+AI96+AK96++AN96+AO96+AS96+AP96)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY96","v":5426868},{"$f":"SUM((AT96+AP96)*'Weighting Factors'!$O$5)+AY96","v":6321008},{"$f":"IF('Weighting Factors'!F96>0,'Weighting Factors'!F96,'Preliminary SO66'!AV95)","v":6450747},6321008,{"$f":"'Weighting Factors'!E96","v":0},{"$f":"Transportation!G96","v":0},{"$f":"IF(ISNA(VLOOKUP($CX96,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX96,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,6321008,{"$f":"SUM((U96+V96+AA96+AC96+AF96+AI96+AK96+AN96+AO96+AP96)*'Weighting Factors'!O$12)+(MAX(AQ96,'Weighting Factors'!B96))","v":6320388},{"$f":"'LOB%'!F94","v":0.31},1959320,1968662,1959320,0.31,{"$f":"ROUND(IF(U96<=99.9,(U96*1.014331),0),1)","v":0},{"$f":"AND(U96>99.9,U96<=299.9)","v":false},{"$f":"IF(BS96=TRUE,ROUND((U96-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU96*U96,1)","v":0},{"$f":"AND(U96>299.9,U96<=1621.9)","v":true},{"$f":"IF(BW96=TRUE,ROUND((U96-300)*1.2375,4),0)","v":556.875},0.33129900000000001,{"$f":"ROUND(BY96*U96,1)","v":248.5},{"$f":"ROUND(IF(U96>=1622,(U96*0.03504),0),1)","v":0},130,{"$f":"AL96/CB96","v":1.7310000000000001},{"$f":"IF(CC96<0.06,1,IF(CC96>=18.29,52,MATCH(CC96-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":36},{"$f":"VLOOKUP(CD96, 'Weighting Factors'!$U$5:$X$56,4)","v":870},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL96*CE96","v":195750},{"$f":"CG96*'Weighting Factors'!$Q$7","v":195750},221178,{"$f":"AM96/'Weighting Factors'!$O$5","v":47},0,0,0,{"$f":"SUM((AT96*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY96)*CM96","v":0},0,{"$f":"AE96/AD96","v":0.23749999999999999},{"$f":"IF(CP96>=50%,AE96*10.5%,0)","v":0},{"$f":"IF(AND(CP96>35%,CP96<50%),AE96*(CP96-35%)*0.7,0)","v":0},{"$f":"AU96+AR96","v":1343},{"$f":"'LOB Transfers'!G95","v":127552},{"$f":"'LOB Transfers'!J95","v":0},{"$f":"'General Fund Transfers'!F95","v":409893},{"$f":"SUM(R96+T96+AV96+AW96+AX96/6)","v":748},"D0289"]
[290,"Franklin","Ottawa ",2334.5,null,0,2334.5,2332,null,0,2332,2156.9,null,0,2156.9,{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C96,VLOOKUP($CX97,'Audit Values'!$A:$BW,73,FALSE))","v":2190.8000000000002},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F96,VLOOKUP($CX97,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2190.8000000000002,{"$f":"IF('Military Provision'!J97=\"YES\", MAX('2022 Legal Max'!O97,'2022 Legal Max'!K97,AVERAGE('2022 Legal Max'!G97,'2022 Legal Max'!K97,'2022 Legal Max'!O97)), MAX(O97, K97))","v":2332},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL96,VLOOKUP($CX97,'Audit Values'!$A:$BU,58,FALSE))","v":31.5},2363.5,82.8,{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM96,VLOOKUP($CX97,'Audit Values'!$A:$BW,62,FALSE))","v":11.5},{"$f":"(W97/6)*'Weighting Factors'!$O$7","v":0.8},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN96,VLOOKUP($CX97,'Audit Values'!$A:$BW,61,FALSE))","v":41},{"$f":"Y97*'Weighting Factors'!$O$8","v":7.6},7.6,{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO96,VLOOKUP($CX97,'Audit Values'!$A:$BW,60,FALSE))","v":676.6},{"$f":"AB97/6*'Weighting Factors'!$O$6","v":56.4},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS96,VLOOKUP($CX97,'Audit Values'!$A:$BU,63,FALSE))","v":2277},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP96,VLOOKUP($CX97,'Audit Values'!$A:$BU,64,FALSE))","v":828},{"$f":"IF(A97=207, AE97,(AE97))*'Weighting Factors'!$O$9","v":400.8},7.9,{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG96,VLOOKUP($CX97,'Audit Values'!$A:$BW,70,FALSE))","v":24},24,{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ96,VLOOKUP($CX97,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ97*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR96,VLOOKUP($CX97,'Audit Values'!$A:$BU,66,FALSE))","v":411},348292,{"$f":"AM97/'Weighting Factors'!$O$5","v":74},{"$f":"CK97/'Weighting Factors'!$O$5","v":0},{"$f":"CO97/'Weighting Factors'!$O$5","v":0},2679091,{"$f":"AQ97/'Weighting Factors'!$O$5","v":569.29999999999995},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X96,VLOOKUP($CX97,'Audit Values'!$A:$BU,47,FALSE))","v":0},3578.4,3009.1,{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA96,VLOOKUP($CX97,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB96,VLOOKUP($CX97,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":3.2},0,{"$f":"SUM(AV97*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW97*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX97*'Weighting Factors'!$R$12)","v":85440},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F97>0,VLOOKUP($CX97,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F97),'Weighting Factors'!F97,VLOOKUP($CX97,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX97,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F97=\"\",\"\",IF('Weighting Factors'!H97=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U97+V97+AA97+AC97+AF97+AI97+AK97++AN97+AO97+AS97+AP97)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY97","v":14246265},{"$f":"SUM((AT97+AP97)*'Weighting Factors'!$O$5)+AY97","v":16925390},{"$f":"IF('Weighting Factors'!F97>0,'Weighting Factors'!F97,'Preliminary SO66'!AV96)","v":17690232},16925390,{"$f":"'Weighting Factors'!E97","v":0},{"$f":"Transportation!G97","v":0},{"$f":"IF(ISNA(VLOOKUP($CX97,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX97,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,16925390,{"$f":"SUM((U97+V97+AA97+AC97+AF97+AI97+AK97+AN97+AO97+AP97)*'Weighting Factors'!O$12)+(MAX(AQ97,'Weighting Factors'!B97))","v":16839916},{"$f":"'LOB%'!F95","v":0.33},5557172,5785520,5557172,0.33,{"$f":"ROUND(IF(U97<=99.9,(U97*1.014331),0),1)","v":0},{"$f":"AND(U97>99.9,U97<=299.9)","v":false},{"$f":"IF(BS97=TRUE,ROUND((U97-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU97*U97,1)","v":0},{"$f":"AND(U97>299.9,U97<=1621.9)","v":false},{"$f":"IF(BW97=TRUE,ROUND((U97-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY97*U97,1)","v":0},{"$f":"ROUND(IF(U97>=1622,(U97*0.03504),0),1)","v":82.8},115.9,{"$f":"AL97/CB97","v":3.5459999999999998},{"$f":"IF(CC97<0.06,1,IF(CC97>=18.29,52,MATCH(CC97-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":42},{"$f":"VLOOKUP(CD97, 'Weighting Factors'!$U$5:$X$56,4)","v":750},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL97*CE97","v":308250},{"$f":"CG97*'Weighting Factors'!$Q$7","v":308250},348292,{"$f":"AM97/'Weighting Factors'!$O$5","v":74},0,0,0,{"$f":"SUM((AT97*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY97)*CM97","v":0},0,{"$f":"AE97/AD97","v":0.36359999999999998},{"$f":"IF(CP97>=50%,AE97*10.5%,0)","v":0},{"$f":"IF(AND(CP97>35%,CP97<50%),AE97*(CP97-35%)*0.7,0)","v":7.9},{"$f":"AU97+AR97","v":3578.4},{"$f":"'LOB Transfers'!G96","v":627960},{"$f":"'LOB Transfers'!J96","v":11670},{"$f":"'General Fund Transfers'!F96","v":1999109},{"$f":"SUM(R97+T97+AV97+AW97+AX97/6)","v":2241.5},"D0290"]
[291,"Gove","Grinnell Public Schools ",73.900000000000006,null,0,73.900000000000006,64.099999999999994,null,0,64.099999999999994,68,null,0,68,{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C97,VLOOKUP($CX98,'Audit Values'!$A:$BW,73,FALSE))","v":63},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F97,VLOOKUP($CX98,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},63,{"$f":"IF('Military Provision'!J98=\"YES\", MAX('2022 Legal Max'!O98,'2022 Legal Max'!K98,AVERAGE('2022 Legal Max'!G98,'2022 Legal Max'!K98,'2022 Legal Max'!O98)), MAX(O98, K98))","v":68},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL97,VLOOKUP($CX98,'Audit Values'!$A:$BU,58,FALSE))","v":0},68,69,{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM97,VLOOKUP($CX98,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W98/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN97,VLOOKUP($CX98,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y98*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO97,VLOOKUP($CX98,'Audit Values'!$A:$BW,60,FALSE))","v":11.1},{"$f":"AB98/6*'Weighting Factors'!$O$6","v":0.9},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS97,VLOOKUP($CX98,'Audit Values'!$A:$BU,63,FALSE))","v":64},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP97,VLOOKUP($CX98,'Audit Values'!$A:$BU,64,FALSE))","v":23},{"$f":"IF(A98=207, AE98,(AE98))*'Weighting Factors'!$O$9","v":11.1},0.2,{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG97,VLOOKUP($CX98,'Audit Values'!$A:$BW,70,FALSE))","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ97,VLOOKUP($CX98,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ98*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR97,VLOOKUP($CX98,'Audit Values'!$A:$BU,66,FALSE))","v":25},41806,{"$f":"AM98/'Weighting Factors'!$O$5","v":8.9},{"$f":"CK98/'Weighting Factors'!$O$5","v":0},{"$f":"CO98/'Weighting Factors'!$O$5","v":0},98357,{"$f":"AQ98/'Weighting Factors'!$O$5","v":20.9},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X97,VLOOKUP($CX98,'Audit Values'!$A:$BU,47,FALSE))","v":0},179.2,158.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA97,VLOOKUP($CX98,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB97,VLOOKUP($CX98,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV98*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW98*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX98*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F98>0,VLOOKUP($CX98,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F98),'Weighting Factors'!F98,VLOOKUP($CX98,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX98,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F98=\"\",\"\",IF('Weighting Factors'!H98=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U98+V98+AA98+AC98+AF98+AI98+AK98++AN98+AO98+AS98+AP98)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY98","v":744960},{"$f":"SUM((AT98+AP98)*'Weighting Factors'!$O$5)+AY98","v":843315},{"$f":"IF('Weighting Factors'!F98>0,'Weighting Factors'!F98,'Preliminary SO66'!AV97)","v":926141},843315,{"$f":"'Weighting Factors'!E98","v":0},{"$f":"Transportation!G98","v":0},{"$f":"IF(ISNA(VLOOKUP($CX98,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX98,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,843315,{"$f":"SUM((U98+V98+AA98+AC98+AF98+AI98+AK98+AN98+AO98+AP98)*'Weighting Factors'!O$12)+(MAX(AQ98,'Weighting Factors'!B98))","v":843317},{"$f":"'LOB%'!F96","v":0.31},261428,250000,250000,0.2964,{"$f":"ROUND(IF(U98<=99.9,(U98*1.014331),0),1)","v":69},{"$f":"AND(U98>99.9,U98<=299.9)","v":false},{"$f":"IF(BS98=TRUE,ROUND((U98-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU98*U98,1)","v":0},{"$f":"AND(U98>299.9,U98<=1621.9)","v":false},{"$f":"IF(BW98=TRUE,ROUND((U98-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY98*U98,1)","v":0},{"$f":"ROUND(IF(U98>=1622,(U98*0.03504),0),1)","v":0},267.8,{"$f":"AL98/CB98","v":9.2999999999999999E-2},{"$f":"IF(CC98<0.06,1,IF(CC98>=18.29,52,MATCH(CC98-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":5},{"$f":"VLOOKUP(CD98, 'Weighting Factors'!$U$5:$X$56,4)","v":1480},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL98*CE98","v":37000},{"$f":"CG98*'Weighting Factors'!$Q$7","v":37000},41806,{"$f":"AM98/'Weighting Factors'!$O$5","v":8.9},0,0,0,{"$f":"SUM((AT98*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY98)*CM98","v":0},0,{"$f":"AE98/AD98","v":0.3594},{"$f":"IF(CP98>=50%,AE98*10.5%,0)","v":0},{"$f":"IF(AND(CP98>35%,CP98<50%),AE98*(CP98-35%)*0.7,0)","v":0.2},{"$f":"AU98+AR98","v":179.2},{"$f":"'LOB Transfers'!G97","v":15475},{"$f":"'LOB Transfers'!J97","v":0},{"$f":"'General Fund Transfers'!F97","v":54119},{"$f":"SUM(R98+T98+AV98+AW98+AX98/6)","v":63},"D0291"]
[292,"Gove","Wheatland ",103.5,null,0,103.5,121.5,null,0,121.5,105,null,0,105,{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C98,VLOOKUP($CX99,'Audit Values'!$A:$BW,73,FALSE))","v":107},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F98,VLOOKUP($CX99,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},107,{"$f":"IF('Military Provision'!J99=\"YES\", MAX('2022 Legal Max'!O99,'2022 Legal Max'!K99,AVERAGE('2022 Legal Max'!G99,'2022 Legal Max'!K99,'2022 Legal Max'!O99)), MAX(O99, K99))","v":121.5},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL98,VLOOKUP($CX99,'Audit Values'!$A:$BU,58,FALSE))","v":0},121.5,116.3,{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM98,VLOOKUP($CX99,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W99/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN98,VLOOKUP($CX99,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y99*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO98,VLOOKUP($CX99,'Audit Values'!$A:$BW,60,FALSE))","v":28.3},{"$f":"AB99/6*'Weighting Factors'!$O$6","v":2.4},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS98,VLOOKUP($CX99,'Audit Values'!$A:$BU,63,FALSE))","v":107},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP98,VLOOKUP($CX99,'Audit Values'!$A:$BU,64,FALSE))","v":31},{"$f":"IF(A99=207, AE99,(AE99))*'Weighting Factors'!$O$9","v":15},0,{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG98,VLOOKUP($CX99,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ98,VLOOKUP($CX99,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ99*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR98,VLOOKUP($CX99,'Audit Values'!$A:$BU,66,FALSE))","v":68},103725,{"$f":"AM99/'Weighting Factors'!$O$5","v":22},{"$f":"CK99/'Weighting Factors'!$O$5","v":0},{"$f":"CO99/'Weighting Factors'!$O$5","v":0},110274,{"$f":"AQ99/'Weighting Factors'!$O$5","v":23.4},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X98,VLOOKUP($CX99,'Audit Values'!$A:$BU,47,FALSE))","v":0},300.60000000000002,277.2,{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA98,VLOOKUP($CX99,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB98,VLOOKUP($CX99,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV99*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW99*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX99*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F99>0,VLOOKUP($CX99,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F99),'Weighting Factors'!F99,VLOOKUP($CX99,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX99,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U99+V99+AA99+AC99+AF99+AI99+AK99++AN99+AO99+AS99+AP99)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY99","v":1304503},{"$f":"SUM((AT99+AP99)*'Weighting Factors'!$O$5)+AY99","v":1414624},{"$f":"IF('Weighting Factors'!F99>0,'Weighting Factors'!F99,'Preliminary SO66'!AV98)","v":1493684},1414624,{"$f":"'Weighting Factors'!E99","v":0},{"$f":"Transportation!G99","v":0},{"$f":"IF(ISNA(VLOOKUP($CX99,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX99,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1414624,{"$f":"SUM((U99+V99+AA99+AC99+AF99+AI99+AK99+AN99+AO99+AP99)*'Weighting Factors'!O$12)+(MAX(AQ99,'Weighting Factors'!B99))","v":1501968},{"$f":"'LOB%'!F97","v":0.33},495649,513509,495649,0.33,{"$f":"ROUND(IF(U99<=99.9,(U99*1.014331),0),1)","v":0},{"$f":"AND(U99>99.9,U99<=299.9)","v":true},{"$f":"IF(BS99=TRUE,ROUND((U99-100)*9.655,3),0)","v":207.583},0.95733999999999997,{"$f":"ROUND(BU99*U99,1)","v":116.3},{"$f":"AND(U99>299.9,U99<=1621.9)","v":false},{"$f":"IF(BW99=TRUE,ROUND((U99-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY99*U99,1)","v":0},{"$f":"ROUND(IF(U99>=1622,(U99*0.03504),0),1)","v":0},437,{"$f":"AL99/CB99","v":0.156},{"$f":"IF(CC99<0.06,1,IF(CC99>=18.29,52,MATCH(CC99-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":11},{"$f":"VLOOKUP(CD99, 'Weighting Factors'!$U$5:$X$56,4)","v":1350},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL99*CE99","v":91800},{"$f":"CG99*'Weighting Factors'!$Q$7","v":91800},103725,{"$f":"AM99/'Weighting Factors'!$O$5","v":22},0,0,0,{"$f":"SUM((AT99*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY99)*CM99","v":0},0,{"$f":"AE99/AD99","v":0.28970000000000001},{"$f":"IF(CP99>=50%,AE99*10.5%,0)","v":0},{"$f":"IF(AND(CP99>35%,CP99<50%),AE99*(CP99-35%)*0.7,0)","v":0},{"$f":"AU99+AR99","v":300.60000000000002},{"$f":"'LOB Transfers'!G98","v":24733},{"$f":"'LOB Transfers'!J98","v":0},{"$f":"'General Fund Transfers'!F98","v":70590},{"$f":"SUM(R99+T99+AV99+AW99+AX99/6)","v":107},"D0292"]
[293,"Gove","Quinter Public Schools ",300,null,0,300,299.5,null,0,299.5,299.8,null,0,299.8,{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C99,VLOOKUP($CX100,'Audit Values'!$A:$BW,73,FALSE))","v":307.5},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F99,VLOOKUP($CX100,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},307.5,{"$f":"IF('Military Provision'!J100=\"YES\", MAX('2022 Legal Max'!O100,'2022 Legal Max'!K100,AVERAGE('2022 Legal Max'!G100,'2022 Legal Max'!K100,'2022 Legal Max'!O100)), MAX(O100, K100))","v":299.8},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL99,VLOOKUP($CX100,'Audit Values'!$A:$BU,58,FALSE))","v":1.5},301.3,145.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM99,VLOOKUP($CX100,'Audit Values'!$A:$BW,62,FALSE))","v":0.3},{"$f":"(W100/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN99,VLOOKUP($CX100,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y100*'Weighting Factors'!$O$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO99,VLOOKUP($CX100,'Audit Values'!$A:$BW,60,FALSE))","v":131.6},{"$f":"AB100/6*'Weighting Factors'!$O$6","v":11},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS99,VLOOKUP($CX100,'Audit Values'!$A:$BU,63,FALSE))","v":313},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP99,VLOOKUP($CX100,'Audit Values'!$A:$BU,64,FALSE))","v":48},{"$f":"IF(A100=207, AE100,(AE100))*'Weighting Factors'!$O$9","v":23.2},0,{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG99,VLOOKUP($CX100,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ99,VLOOKUP($CX100,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ100*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR99,VLOOKUP($CX100,'Audit Values'!$A:$BU,66,FALSE))","v":76},111634,{"$f":"AM100/'Weighting Factors'!$O$5","v":23.7},{"$f":"CK100/'Weighting Factors'!$O$5","v":0},{"$f":"CO100/'Weighting Factors'!$O$5","v":0},338135,{"$f":"AQ100/'Weighting Factors'!$O$5","v":71.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X99,VLOOKUP($CX100,'Audit Values'!$A:$BU,47,FALSE))","v":0},577.5,505.6,{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA99,VLOOKUP($CX100,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB99,VLOOKUP($CX100,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV100*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW100*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX100*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F100>0,VLOOKUP($CX100,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F100),'Weighting Factors'!F100,VLOOKUP($CX100,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX100,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F100=\"\",\"\",IF('Weighting Factors'!H100=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U100+V100+AA100+AC100+AF100+AI100+AK100++AN100+AO100+AS100+AP100)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY100","v":2379354},{"$f":"SUM((AT100+AP100)*'Weighting Factors'!$O$5)+AY100","v":2717715},{"$f":"IF('Weighting Factors'!F100>0,'Weighting Factors'!F100,'Preliminary SO66'!AV99)","v":2901249},2717715,{"$f":"'Weighting Factors'!E100","v":0},{"$f":"Transportation!G100","v":-12748},{"$f":"IF(ISNA(VLOOKUP($CX100,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX100,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-12748,2704967,{"$f":"SUM((U100+V100+AA100+AC100+AF100+AI100+AK100+AN100+AO100+AP100)*'Weighting Factors'!O$12)+(MAX(AQ100,'Weighting Factors'!B100))","v":2747999},{"$f":"'LOB%'!F98","v":0.33},906840,957451,906840,0.33,{"$f":"ROUND(IF(U100<=99.9,(U100*1.014331),0),1)","v":0},{"$f":"AND(U100>99.9,U100<=299.9)","v":false},{"$f":"IF(BS100=TRUE,ROUND((U100-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU100*U100,1)","v":0},{"$f":"AND(U100>299.9,U100<=1621.9)","v":true},{"$f":"IF(BW100=TRUE,ROUND((U100-300)*1.2375,4),0)","v":1.6088},0.48374499999999998,{"$f":"ROUND(BY100*U100,1)","v":145.80000000000001},{"$f":"ROUND(IF(U100>=1622,(U100*0.03504),0),1)","v":0},400.8,{"$f":"AL100/CB100","v":0.19},{"$f":"IF(CC100<0.06,1,IF(CC100>=18.29,52,MATCH(CC100-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":14},{"$f":"VLOOKUP(CD100, 'Weighting Factors'!$U$5:$X$56,4)","v":1300},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL100*CE100","v":98800},{"$f":"CG100*'Weighting Factors'!$Q$7","v":98800},111634,{"$f":"AM100/'Weighting Factors'!$O$5","v":23.7},0,0,0,{"$f":"SUM((AT100*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY100)*CM100","v":0},0,{"$f":"AE100/AD100","v":0.15340000000000001},{"$f":"IF(CP100>=50%,AE100*10.5%,0)","v":0},{"$f":"IF(AND(CP100>35%,CP100<50%),AE100*(CP100-35%)*0.7,0)","v":0},{"$f":"AU100+AR100","v":577.5},{"$f":"'LOB Transfers'!G99","v":36546},{"$f":"'LOB Transfers'!J99","v":907},{"$f":"'General Fund Transfers'!F99","v":109179},{"$f":"SUM(R100+T100+AV100+AW100+AX100/6)","v":309},"D0293"]
[294,"Decatur","Oberlin ",336.7,null,0,336.7,337.4,null,0,337.4,348.9,null,0,348.9,{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C100,VLOOKUP($CX101,'Audit Values'!$A:$BW,73,FALSE))","v":357.9},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F100,VLOOKUP($CX101,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},357.9,{"$f":"IF('Military Provision'!J101=\"YES\", MAX('2022 Legal Max'!O101,'2022 Legal Max'!K101,AVERAGE('2022 Legal Max'!G101,'2022 Legal Max'!K101,'2022 Legal Max'!O101)), MAX(O101, K101))","v":348.9},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL100,VLOOKUP($CX101,'Audit Values'!$A:$BU,58,FALSE))","v":10},358.9,166.6,{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM100,VLOOKUP($CX101,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W101/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN100,VLOOKUP($CX101,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y101*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO100,VLOOKUP($CX101,'Audit Values'!$A:$BW,60,FALSE))","v":70.8},{"$f":"AB101/6*'Weighting Factors'!$O$6","v":5.9},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS100,VLOOKUP($CX101,'Audit Values'!$A:$BU,63,FALSE))","v":385},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP100,VLOOKUP($CX101,'Audit Values'!$A:$BU,64,FALSE))","v":128},{"$f":"IF(A101=207, AE101,(AE101))*'Weighting Factors'!$O$9","v":62},{"$f":"MAX(CQ101,CR101)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG100,VLOOKUP($CX101,'Audit Values'!$A:$BW,70,FALSE))","v":1.2},1.2,{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ100,VLOOKUP($CX101,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ101*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR100,VLOOKUP($CX101,'Audit Values'!$A:$BU,66,FALSE))","v":98},158344,{"$f":"AM101/'Weighting Factors'!$O$5","v":33.6},{"$f":"CK101/'Weighting Factors'!$O$5","v":0},{"$f":"CO101/'Weighting Factors'!$O$5","v":0},328871,{"$f":"AQ101/'Weighting Factors'!$O$5","v":69.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X100,VLOOKUP($CX101,'Audit Values'!$A:$BU,47,FALSE))","v":0},698.1,628.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA100,VLOOKUP($CX101,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB100,VLOOKUP($CX101,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV101*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW101*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX101*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F101>0,VLOOKUP($CX101,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F101),'Weighting Factors'!F101,VLOOKUP($CX101,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX101,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F101=\"\",\"\",IF('Weighting Factors'!H101=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U101+V101+AA101+AC101+AF101+AI101+AK101++AN101+AO101+AS101+AP101)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY101","v":2956309},{"$f":"SUM((AT101+AP101)*'Weighting Factors'!$O$5)+AY101","v":3285259},{"$f":"IF('Weighting Factors'!F101>0,'Weighting Factors'!F101,'Preliminary SO66'!AV100)","v":3326671},3285259,{"$f":"'Weighting Factors'!E101","v":0},{"$f":"Transportation!G101","v":0},{"$f":"IF(ISNA(VLOOKUP($CX101,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX101,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3285259,{"$f":"SUM((U101+V101+AA101+AC101+AF101+AI101+AK101+AN101+AO101+AP101)*'Weighting Factors'!O$12)+(MAX(AQ101,'Weighting Factors'!B101))","v":3292333},{"$f":"'LOB%'!F99","v":0.31},1020623,1031206,1020623,0.31,{"$f":"ROUND(IF(U101<=99.9,(U101*1.014331),0),1)","v":0},{"$f":"AND(U101>99.9,U101<=299.9)","v":false},{"$f":"IF(BS101=TRUE,ROUND((U101-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU101*U101,1)","v":0},{"$f":"AND(U101>299.9,U101<=1621.9)","v":true},{"$f":"IF(BW101=TRUE,ROUND((U101-300)*1.2375,4),0)","v":72.888800000000003},0.464175,{"$f":"ROUND(BY101*U101,1)","v":166.6},{"$f":"ROUND(IF(U101>=1622,(U101*0.03504),0),1)","v":0},828,{"$f":"AL101/CB101","v":0.11799999999999999},{"$f":"IF(CC101<0.06,1,IF(CC101>=18.29,52,MATCH(CC101-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":7},{"$f":"VLOOKUP(CD101, 'Weighting Factors'!$U$5:$X$56,4)","v":1430},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL101*CE101","v":140140},{"$f":"CG101*'Weighting Factors'!$Q$7","v":140140},158344,{"$f":"AM101/'Weighting Factors'!$O$5","v":33.6},0,0,0,{"$f":"SUM((AT101*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY101)*CM101","v":0},0,{"$f":"AE101/AD101","v":0.33250000000000002},{"$f":"IF(CP101>=50%,AE101*10.5%,0)","v":0},{"$f":"IF(AND(CP101>35%,CP101<50%),AE101*(CP101-35%)*0.7,0)","v":0},{"$f":"AU101+AR101","v":698.1},{"$f":"'LOB Transfers'!G100","v":91958},{"$f":"'LOB Transfers'!J100","v":0},{"$f":"'General Fund Transfers'!F100","v":297419},{"$f":"SUM(R101+T101+AV101+AW101+AX101/6)","v":367.9},"D0294"]
[297,"Cheyenne","St Francis Comm Sch ",261.5,null,0,261.5,263.8,null,0,263.8,269.5,null,0,269.5,{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C101,VLOOKUP($CX102,'Audit Values'!$A:$BW,73,FALSE))","v":282.5},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F101,VLOOKUP($CX102,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},282.5,{"$f":"IF('Military Provision'!J102=\"YES\", MAX('2022 Legal Max'!O102,'2022 Legal Max'!K102,AVERAGE('2022 Legal Max'!G102,'2022 Legal Max'!K102,'2022 Legal Max'!O102)), MAX(O102, K102))","v":269.5},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL101,VLOOKUP($CX102,'Audit Values'!$A:$BU,58,FALSE))","v":0},269.5,152.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM101,VLOOKUP($CX102,'Audit Values'!$A:$BW,62,FALSE))","v":7.7},{"$f":"(W102/6)*'Weighting Factors'!$O$7","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN101,VLOOKUP($CX102,'Audit Values'!$A:$BW,61,FALSE))","v":17},{"$f":"Y102*'Weighting Factors'!$O$8","v":3.1},3.1,{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO101,VLOOKUP($CX102,'Audit Values'!$A:$BW,60,FALSE))","v":52},{"$f":"AB102/6*'Weighting Factors'!$O$6","v":4.3},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS101,VLOOKUP($CX102,'Audit Values'!$A:$BU,63,FALSE))","v":285},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP101,VLOOKUP($CX102,'Audit Values'!$A:$BU,64,FALSE))","v":63},{"$f":"IF(A102=207, AE102,(AE102))*'Weighting Factors'!$O$9","v":30.5},0,{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG101,VLOOKUP($CX102,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ101,VLOOKUP($CX102,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ102*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR101,VLOOKUP($CX102,'Audit Values'!$A:$BU,66,FALSE))","v":70},114685,{"$f":"AM102/'Weighting Factors'!$O$5","v":24.4},{"$f":"CK102/'Weighting Factors'!$O$5","v":0},{"$f":"CO102/'Weighting Factors'!$O$5","v":0},219067,{"$f":"AQ102/'Weighting Factors'!$O$5","v":46.6},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X101,VLOOKUP($CX102,'Audit Values'!$A:$BU,47,FALSE))","v":0},530.70000000000005,484.1,{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA101,VLOOKUP($CX102,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB101,VLOOKUP($CX102,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV102*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW102*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX102*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F102>0,VLOOKUP($CX102,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F102),'Weighting Factors'!F102,VLOOKUP($CX102,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX102,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F102=\"\",\"\",IF('Weighting Factors'!H102=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U102+V102+AA102+AC102+AF102+AI102+AK102++AN102+AO102+AS102+AP102)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY102","v":2278175},{"$f":"SUM((AT102+AP102)*'Weighting Factors'!$O$5)+AY102","v":2497474},{"$f":"IF('Weighting Factors'!F102>0,'Weighting Factors'!F102,'Preliminary SO66'!AV101)","v":2662184},2497474,{"$f":"'Weighting Factors'!E102","v":0},{"$f":"Transportation!G102","v":0},{"$f":"IF(ISNA(VLOOKUP($CX102,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX102,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2497474,{"$f":"SUM((U102+V102+AA102+AC102+AF102+AI102+AK102+AN102+AO102+AP102)*'Weighting Factors'!O$12)+(MAX(AQ102,'Weighting Factors'!B102))","v":2497242},{"$f":"'LOB%'!F100","v":0.31},774145,825328,774145,0.31,{"$f":"ROUND(IF(U102<=99.9,(U102*1.014331),0),1)","v":0},{"$f":"AND(U102>99.9,U102<=299.9)","v":true},{"$f":"IF(BS102=TRUE,ROUND((U102-100)*9.655,3),0)","v":1636.5229999999999},0.56503300000000001,{"$f":"ROUND(BU102*U102,1)","v":152.30000000000001},{"$f":"AND(U102>299.9,U102<=1621.9)","v":false},{"$f":"IF(BW102=TRUE,ROUND((U102-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY102*U102,1)","v":0},{"$f":"ROUND(IF(U102>=1622,(U102*0.03504),0),1)","v":0},640,{"$f":"AL102/CB102","v":0.109},{"$f":"IF(CC102<0.06,1,IF(CC102>=18.29,52,MATCH(CC102-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":6},{"$f":"VLOOKUP(CD102, 'Weighting Factors'!$U$5:$X$56,4)","v":1450},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL102*CE102","v":101500},{"$f":"CG102*'Weighting Factors'!$Q$7","v":101500},114685,{"$f":"AM102/'Weighting Factors'!$O$5","v":24.4},0,0,0,{"$f":"SUM((AT102*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY102)*CM102","v":0},0,{"$f":"AE102/AD102","v":0.22109999999999999},{"$f":"IF(CP102>=50%,AE102*10.5%,0)","v":0},{"$f":"IF(AND(CP102>35%,CP102<50%),AE102*(CP102-35%)*0.7,0)","v":0},{"$f":"AU102+AR102","v":530.70000000000005},{"$f":"'LOB Transfers'!G101","v":44513},{"$f":"'LOB Transfers'!J101","v":4490},{"$f":"'General Fund Transfers'!F101","v":143533},{"$f":"SUM(R102+T102+AV102+AW102+AX102/6)","v":282.5},"D0297"]
[298,"Lincoln","Lincoln ",330.3,null,0,330.3,311.10000000000002,null,0,311.10000000000002,310,null,0,310,{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C102,VLOOKUP($CX103,'Audit Values'!$A:$BW,73,FALSE))","v":308.5},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F102,VLOOKUP($CX103,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},308.5,{"$f":"IF('Military Provision'!J103=\"YES\", MAX('2022 Legal Max'!O103,'2022 Legal Max'!K103,AVERAGE('2022 Legal Max'!G103,'2022 Legal Max'!K103,'2022 Legal Max'!O103)), MAX(O103, K103))","v":311.10000000000002},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL102,VLOOKUP($CX103,'Audit Values'!$A:$BU,58,FALSE))","v":7},318.10000000000002,152.1,{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM102,VLOOKUP($CX103,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W103/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN102,VLOOKUP($CX103,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y103*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO102,VLOOKUP($CX103,'Audit Values'!$A:$BW,60,FALSE))","v":135.6},{"$f":"AB103/6*'Weighting Factors'!$O$6","v":11.3},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS102,VLOOKUP($CX103,'Audit Values'!$A:$BU,63,FALSE))","v":324},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP102,VLOOKUP($CX103,'Audit Values'!$A:$BU,64,FALSE))","v":105},{"$f":"IF(A103=207, AE103,(AE103))*'Weighting Factors'!$O$9","v":50.8},0,{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG102,VLOOKUP($CX103,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ102,VLOOKUP($CX103,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ103*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR102,VLOOKUP($CX103,'Audit Values'!$A:$BU,66,FALSE))","v":118},163994,{"$f":"AM103/'Weighting Factors'!$O$5","v":34.799999999999997},{"$f":"CK103/'Weighting Factors'!$O$5","v":0},{"$f":"CO103/'Weighting Factors'!$O$5","v":0},373720,{"$f":"AQ103/'Weighting Factors'!$O$5","v":79.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X102,VLOOKUP($CX103,'Audit Values'!$A:$BU,47,FALSE))","v":0},646.5,567.1,{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA102,VLOOKUP($CX103,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB102,VLOOKUP($CX103,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV103*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW103*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX103*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F103>0,VLOOKUP($CX103,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F103),'Weighting Factors'!F103,VLOOKUP($CX103,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX103,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F103=\"\",\"\",IF('Weighting Factors'!H103=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U103+V103+AA103+AC103+AF103+AI103+AK103++AN103+AO103+AS103+AP103)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY103","v":2668773},{"$f":"SUM((AT103+AP103)*'Weighting Factors'!$O$5)+AY103","v":3042429},{"$f":"IF('Weighting Factors'!F103>0,'Weighting Factors'!F103,'Preliminary SO66'!AV102)","v":3214669},3042429,{"$f":"'Weighting Factors'!E103","v":0},{"$f":"Transportation!G103","v":0},{"$f":"IF(ISNA(VLOOKUP($CX103,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX103,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3042429,{"$f":"SUM((U103+V103+AA103+AC103+AF103+AI103+AK103+AN103+AO103+AP103)*'Weighting Factors'!O$12)+(MAX(AQ103,'Weighting Factors'!B103))","v":3044250},{"$f":"'LOB%'!F101","v":0.31},943718,996479,943718,0.31,{"$f":"ROUND(IF(U103<=99.9,(U103*1.014331),0),1)","v":0},{"$f":"AND(U103>99.9,U103<=299.9)","v":false},{"$f":"IF(BS103=TRUE,ROUND((U103-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU103*U103,1)","v":0},{"$f":"AND(U103>299.9,U103<=1621.9)","v":true},{"$f":"IF(BW103=TRUE,ROUND((U103-300)*1.2375,4),0)","v":22.398800000000001},0.47803699999999999,{"$f":"ROUND(BY103*U103,1)","v":152.1},{"$f":"ROUND(IF(U103>=1622,(U103*0.03504),0),1)","v":0},444,{"$f":"AL103/CB103","v":0.26600000000000001},{"$f":"IF(CC103<0.06,1,IF(CC103>=18.29,52,MATCH(CC103-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":18},{"$f":"VLOOKUP(CD103, 'Weighting Factors'!$U$5:$X$56,4)","v":1230},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL103*CE103","v":145140},{"$f":"CG103*'Weighting Factors'!$Q$7","v":145140},163994,{"$f":"AM103/'Weighting Factors'!$O$5","v":34.799999999999997},0,0,0,{"$f":"SUM((AT103*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY103)*CM103","v":0},0,{"$f":"AE103/AD103","v":0.3241},{"$f":"IF(CP103>=50%,AE103*10.5%,0)","v":0},{"$f":"IF(AND(CP103>35%,CP103<50%),AE103*(CP103-35%)*0.7,0)","v":0},{"$f":"AU103+AR103","v":646.5},{"$f":"'LOB Transfers'!G102","v":74931},{"$f":"'LOB Transfers'!J102","v":0},{"$f":"'General Fund Transfers'!F102","v":239065},{"$f":"SUM(R103+T103+AV103+AW103+AX103/6)","v":315.5},"D0298"]
[299,"Lincoln","Sylvan Grove ",230.1,null,0,230.1,231.4,null,0,231.4,227.5,null,0,227.5,{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C103,VLOOKUP($CX104,'Audit Values'!$A:$BW,73,FALSE))","v":229.6},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F103,VLOOKUP($CX104,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},229.6,{"$f":"IF('Military Provision'!J104=\"YES\", MAX('2022 Legal Max'!O104,'2022 Legal Max'!K104,AVERAGE('2022 Legal Max'!G104,'2022 Legal Max'!K104,'2022 Legal Max'!O104)), MAX(O104, K104))","v":231.4},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL103,VLOOKUP($CX104,'Audit Values'!$A:$BU,58,FALSE))","v":5.5},236.9,154.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM103,VLOOKUP($CX104,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W104/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN103,VLOOKUP($CX104,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y104*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO103,VLOOKUP($CX104,'Audit Values'!$A:$BW,60,FALSE))","v":88.3},{"$f":"AB104/6*'Weighting Factors'!$O$6","v":7.4},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS103,VLOOKUP($CX104,'Audit Values'!$A:$BU,63,FALSE))","v":244},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP103,VLOOKUP($CX104,'Audit Values'!$A:$BU,64,FALSE))","v":62},{"$f":"IF(A104=207, AE104,(AE104))*'Weighting Factors'!$O$9","v":30},0,{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG103,VLOOKUP($CX104,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ103,VLOOKUP($CX104,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ104*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR103,VLOOKUP($CX104,'Audit Values'!$A:$BU,66,FALSE))","v":174},237889,{"$f":"AM104/'Weighting Factors'!$O$5","v":50.6},{"$f":"CK104/'Weighting Factors'!$O$5","v":0},{"$f":"CO104/'Weighting Factors'!$O$5","v":0},259005,{"$f":"AQ104/'Weighting Factors'!$O$5","v":55},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X103,VLOOKUP($CX104,'Audit Values'!$A:$BU,47,FALSE))","v":0},534.20000000000005,479.2,{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA103,VLOOKUP($CX104,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB103,VLOOKUP($CX104,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV104*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW104*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX104*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F104>0,VLOOKUP($CX104,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F104),'Weighting Factors'!F104,VLOOKUP($CX104,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX104,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U104+V104+AA104+AC104+AF104+AI104+AK104++AN104+AO104+AS104+AP104)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY104","v":2255115},{"$f":"SUM((AT104+AP104)*'Weighting Factors'!$O$5)+AY104","v":2513945},{"$f":"IF('Weighting Factors'!F104>0,'Weighting Factors'!F104,'Preliminary SO66'!AV103)","v":2519592},2513945,{"$f":"'Weighting Factors'!E104","v":0},{"$f":"Transportation!G104","v":-89142},{"$f":"IF(ISNA(VLOOKUP($CX104,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX104,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-89142,2424803,{"$f":"SUM((U104+V104+AA104+AC104+AF104+AI104+AK104+AN104+AO104+AP104)*'Weighting Factors'!O$12)+(MAX(AQ104,'Weighting Factors'!B104))","v":2514120},{"$f":"'LOB%'!F102","v":0.31},779377,700000,700000,0.27839999999999998,{"$f":"ROUND(IF(U104<=99.9,(U104*1.014331),0),1)","v":0},{"$f":"AND(U104>99.9,U104<=299.9)","v":true},{"$f":"IF(BS104=TRUE,ROUND((U104-100)*9.655,3),0)","v":1321.77},0.651447,{"$f":"ROUND(BU104*U104,1)","v":154.30000000000001},{"$f":"AND(U104>299.9,U104<=1621.9)","v":false},{"$f":"IF(BW104=TRUE,ROUND((U104-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY104*U104,1)","v":0},{"$f":"ROUND(IF(U104>=1622,(U104*0.03504),0),1)","v":0},623,{"$f":"AL104/CB104","v":0.27900000000000003},{"$f":"IF(CC104<0.06,1,IF(CC104>=18.29,52,MATCH(CC104-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":19},{"$f":"VLOOKUP(CD104, 'Weighting Factors'!$U$5:$X$56,4)","v":1210},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL104*CE104","v":210540},{"$f":"CG104*'Weighting Factors'!$Q$7","v":210540},237889,{"$f":"AM104/'Weighting Factors'!$O$5","v":50.6},0,0,0,{"$f":"SUM((AT104*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY104)*CM104","v":0},0,{"$f":"AE104/AD104","v":0.25409999999999999},{"$f":"IF(CP104>=50%,AE104*10.5%,0)","v":0},{"$f":"IF(AND(CP104>35%,CP104<50%),AE104*(CP104-35%)*0.7,0)","v":0},{"$f":"AU104+AR104","v":534.20000000000005},{"$f":"'LOB Transfers'!G103","v":39690},{"$f":"'LOB Transfers'!J103","v":0},{"$f":"'General Fund Transfers'!F103","v":141180},{"$f":"SUM(R104+T104+AV104+AW104+AX104/6)","v":235.1},"D0299"]
[300,"Comanche","Comanche County ",312.5,null,0,312.5,326.5,null,0,326.5,286.5,null,0,286.5,{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C104,VLOOKUP($CX105,'Audit Values'!$A:$BW,73,FALSE))","v":308},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F104,VLOOKUP($CX105,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},308,{"$f":"IF('Military Provision'!J105=\"YES\", MAX('2022 Legal Max'!O105,'2022 Legal Max'!K105,AVERAGE('2022 Legal Max'!G105,'2022 Legal Max'!K105,'2022 Legal Max'!O105)), MAX(O105, K105))","v":326.5},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL104,VLOOKUP($CX105,'Audit Values'!$A:$BU,58,FALSE))","v":2},328.5,155.9,{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM104,VLOOKUP($CX105,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W105/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN104,VLOOKUP($CX105,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y105*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO104,VLOOKUP($CX105,'Audit Values'!$A:$BW,60,FALSE))","v":56.4},{"$f":"AB105/6*'Weighting Factors'!$O$6","v":4.7},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS104,VLOOKUP($CX105,'Audit Values'!$A:$BU,63,FALSE))","v":316},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP104,VLOOKUP($CX105,'Audit Values'!$A:$BU,64,FALSE))","v":95},{"$f":"IF(A105=207, AE105,(AE105))*'Weighting Factors'!$O$9","v":46},0,{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG104,VLOOKUP($CX105,'Audit Values'!$A:$BW,70,FALSE))","v":0.1},0.1,{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ104,VLOOKUP($CX105,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ105*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR104,VLOOKUP($CX105,'Audit Values'!$A:$BU,66,FALSE))","v":182},261165,{"$f":"AM105/'Weighting Factors'!$O$5","v":55.5},{"$f":"CK105/'Weighting Factors'!$O$5","v":0},{"$f":"CO105/'Weighting Factors'!$O$5","v":0},407211,{"$f":"AQ105/'Weighting Factors'!$O$5","v":86.5},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X104,VLOOKUP($CX105,'Audit Values'!$A:$BU,47,FALSE))","v":0},677.2,590.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA104,VLOOKUP($CX105,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB104,VLOOKUP($CX105,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV105*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW105*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX105*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F105>0,VLOOKUP($CX105,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F105),'Weighting Factors'!F105,VLOOKUP($CX105,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX105,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F105=\"\",\"\",IF('Weighting Factors'!H105=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U105+V105+AA105+AC105+AF105+AI105+AK105++AN105+AO105+AS105+AP105)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY105","v":2779834},{"$f":"SUM((AT105+AP105)*'Weighting Factors'!$O$5)+AY105","v":3186903},{"$f":"IF('Weighting Factors'!F105>0,'Weighting Factors'!F105,'Preliminary SO66'!AV104)","v":3298435},3186903,{"$f":"'Weighting Factors'!E105","v":0},{"$f":"Transportation!G105","v":0},{"$f":"IF(ISNA(VLOOKUP($CX105,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX105,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3186903,{"$f":"SUM((U105+V105+AA105+AC105+AF105+AI105+AK105+AN105+AO105+AP105)*'Weighting Factors'!O$12)+(MAX(AQ105,'Weighting Factors'!B105))","v":3187045},{"$f":"'LOB%'!F103","v":0.31},987984,1022460,987984,0.31,{"$f":"ROUND(IF(U105<=99.9,(U105*1.014331),0),1)","v":0},{"$f":"AND(U105>99.9,U105<=299.9)","v":false},{"$f":"IF(BS105=TRUE,ROUND((U105-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU105*U105,1)","v":0},{"$f":"AND(U105>299.9,U105<=1621.9)","v":true},{"$f":"IF(BW105=TRUE,ROUND((U105-300)*1.2375,4),0)","v":35.268799999999999},0.47450300000000001,{"$f":"ROUND(BY105*U105,1)","v":155.9},{"$f":"ROUND(IF(U105>=1622,(U105*0.03504),0),1)","v":0},864,{"$f":"AL105/CB105","v":0.21099999999999999},{"$f":"IF(CC105<0.06,1,IF(CC105>=18.29,52,MATCH(CC105-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":16},{"$f":"VLOOKUP(CD105, 'Weighting Factors'!$U$5:$X$56,4)","v":1270},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL105*CE105","v":231140},{"$f":"CG105*'Weighting Factors'!$Q$7","v":231140},261165,{"$f":"AM105/'Weighting Factors'!$O$5","v":55.5},0,0,0,{"$f":"SUM((AT105*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY105)*CM105","v":0},0,{"$f":"AE105/AD105","v":0.30059999999999998},{"$f":"IF(CP105>=50%,AE105*10.5%,0)","v":0},{"$f":"IF(AND(CP105>35%,CP105<50%),AE105*(CP105-35%)*0.7,0)","v":0},{"$f":"AU105+AR105","v":677.2},{"$f":"'LOB Transfers'!G104","v":67282},{"$f":"'LOB Transfers'!J104","v":0},{"$f":"'General Fund Transfers'!F104","v":216947},{"$f":"SUM(R105+T105+AV105+AW105+AX105/6)","v":310},"D0300"]
[303,"Ness","Ness City ",278.5,null,0,278.5,270.5,null,0,270.5,277.8,null,0,277.8,{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C105,VLOOKUP($CX106,'Audit Values'!$A:$BW,73,FALSE))","v":269},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F105,VLOOKUP($CX106,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},269,{"$f":"IF('Military Provision'!J106=\"YES\", MAX('2022 Legal Max'!O106,'2022 Legal Max'!K106,AVERAGE('2022 Legal Max'!G106,'2022 Legal Max'!K106,'2022 Legal Max'!O106)), MAX(O106, K106))","v":277.8},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL105,VLOOKUP($CX106,'Audit Values'!$A:$BU,58,FALSE))","v":7},284.8,149.4,{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM105,VLOOKUP($CX106,'Audit Values'!$A:$BW,62,FALSE))","v":73.400000000000006},{"$f":"(W106/6)*'Weighting Factors'!$O$7","v":4.8},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN105,VLOOKUP($CX106,'Audit Values'!$A:$BW,61,FALSE))","v":33},{"$f":"Y106*'Weighting Factors'!$O$8","v":6.1},6.1,{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO105,VLOOKUP($CX106,'Audit Values'!$A:$BW,60,FALSE))","v":163.5},{"$f":"AB106/6*'Weighting Factors'!$O$6","v":13.6},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS105,VLOOKUP($CX106,'Audit Values'!$A:$BU,63,FALSE))","v":285},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP105,VLOOKUP($CX106,'Audit Values'!$A:$BU,64,FALSE))","v":81},{"$f":"IF(A106=207, AE106,(AE106))*'Weighting Factors'!$O$9","v":39.200000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG105,VLOOKUP($CX106,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ105,VLOOKUP($CX106,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ106*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR105,VLOOKUP($CX106,'Audit Values'!$A:$BU,66,FALSE))","v":27.5},50337,{"$f":"AM106/'Weighting Factors'!$O$5","v":10.7},{"$f":"CK106/'Weighting Factors'!$O$5","v":0},{"$f":"CO106/'Weighting Factors'!$O$5","v":0},220258,{"$f":"AQ106/'Weighting Factors'!$O$5","v":46.8},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X105,VLOOKUP($CX106,'Audit Values'!$A:$BU,47,FALSE))","v":0},550.6,503.8,{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA105,VLOOKUP($CX106,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB105,VLOOKUP($CX106,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV106*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW106*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX106*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F106>0,VLOOKUP($CX106,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F106),'Weighting Factors'!F106,VLOOKUP($CX106,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX106,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F106=\"\",\"\",IF('Weighting Factors'!H106=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U106+V106+AA106+AC106+AF106+AI106+AK106++AN106+AO106+AS106+AP106)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY106","v":2370883},{"$f":"SUM((AT106+AP106)*'Weighting Factors'!$O$5)+AY106","v":2591124},{"$f":"IF('Weighting Factors'!F106>0,'Weighting Factors'!F106,'Preliminary SO66'!AV105)","v":2662655},2591124,{"$f":"'Weighting Factors'!E106","v":0},{"$f":"Transportation!G106","v":0},{"$f":"IF(ISNA(VLOOKUP($CX106,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX106,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2591124,{"$f":"SUM((U106+V106+AA106+AC106+AF106+AI106+AK106+AN106+AO106+AP106)*'Weighting Factors'!O$12)+(MAX(AQ106,'Weighting Factors'!B106))","v":2600624},{"$f":"'LOB%'!F104","v":0.3},780187,768000,768000,0.29530000000000001,{"$f":"ROUND(IF(U106<=99.9,(U106*1.014331),0),1)","v":0},{"$f":"AND(U106>99.9,U106<=299.9)","v":true},{"$f":"IF(BS106=TRUE,ROUND((U106-100)*9.655,3),0)","v":1784.2439999999999},0.52447699999999997,{"$f":"ROUND(BU106*U106,1)","v":149.4},{"$f":"AND(U106>299.9,U106<=1621.9)","v":false},{"$f":"IF(BW106=TRUE,ROUND((U106-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY106*U106,1)","v":0},{"$f":"ROUND(IF(U106>=1622,(U106*0.03504),0),1)","v":0},517.79999999999995,{"$f":"AL106/CB106","v":5.2999999999999999E-2},{"$f":"IF(CC106<0.06,1,IF(CC106>=18.29,52,MATCH(CC106-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":1},{"$f":"VLOOKUP(CD106, 'Weighting Factors'!$U$5:$X$56,4)","v":1620},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL106*CE106","v":44550},{"$f":"CG106*'Weighting Factors'!$Q$7","v":44550},50337,{"$f":"AM106/'Weighting Factors'!$O$5","v":10.7},0,0,0,{"$f":"SUM((AT106*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY106)*CM106","v":0},0,{"$f":"AE106/AD106","v":0.28420000000000001},{"$f":"IF(CP106>=50%,AE106*10.5%,0)","v":0},{"$f":"IF(AND(CP106>35%,CP106<50%),AE106*(CP106-35%)*0.7,0)","v":0},{"$f":"AU106+AR106","v":550.6},{"$f":"'LOB Transfers'!G105","v":55373},{"$f":"'LOB Transfers'!J105","v":8602},{"$f":"'General Fund Transfers'!F105","v":184475},{"$f":"SUM(R106+T106+AV106+AW106+AX106/6)","v":276},"D0303"]
[305,"Saline","Salina ",7031,null,0,7031,6957.8,null,0,6957.8,6672.6,null,0,6672.6,{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C106,VLOOKUP($CX107,'Audit Values'!$A:$BW,73,FALSE))","v":6518.2},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F106,VLOOKUP($CX107,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},6518.2,{"$f":"IF('Military Provision'!J107=\"YES\", MAX('2022 Legal Max'!O107,'2022 Legal Max'!K107,AVERAGE('2022 Legal Max'!G107,'2022 Legal Max'!K107,'2022 Legal Max'!O107)), MAX(O107, K107))","v":6957.8},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL106,VLOOKUP($CX107,'Audit Values'!$A:$BU,58,FALSE))","v":81},7038.8,246.6,{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM106,VLOOKUP($CX107,'Audit Values'!$A:$BW,62,FALSE))","v":1178.5},{"$f":"(W107/6)*'Weighting Factors'!$O$7","v":77.599999999999994},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN106,VLOOKUP($CX107,'Audit Values'!$A:$BW,61,FALSE))","v":475},{"$f":"Y107*'Weighting Factors'!$O$8","v":87.9},87.9,{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO106,VLOOKUP($CX107,'Audit Values'!$A:$BW,60,FALSE))","v":1490.6},{"$f":"AB107/6*'Weighting Factors'!$O$6","v":124.2},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS106,VLOOKUP($CX107,'Audit Values'!$A:$BU,63,FALSE))","v":6797},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP106,VLOOKUP($CX107,'Audit Values'!$A:$BU,64,FALSE))","v":3017},{"$f":"IF(A107=207, AE107,(AE107))*'Weighting Factors'!$O$9","v":1460.2},198.3,{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG106,VLOOKUP($CX107,'Audit Values'!$A:$BW,70,FALSE))","v":176.8},198.3,{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ106,VLOOKUP($CX107,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ107*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR106,VLOOKUP($CX107,'Audit Values'!$A:$BU,66,FALSE))","v":1141},786422,{"$f":"AM107/'Weighting Factors'!$O$5","v":167.1},{"$f":"CK107/'Weighting Factors'!$O$5","v":0},{"$f":"CO107/'Weighting Factors'!$O$5","v":0},7855603,{"$f":"AQ107/'Weighting Factors'!$O$5","v":1669.3},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X106,VLOOKUP($CX107,'Audit Values'!$A:$BU,47,FALSE))","v":1},10993.4,9324.1,{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA106,VLOOKUP($CX107,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":118},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB106,VLOOKUP($CX107,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":4.7},18,{"$f":"SUM(AV107*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW107*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX107*'Weighting Factors'!$R$12)","v":610752},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F107>0,VLOOKUP($CX107,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F107),'Weighting Factors'!F107,VLOOKUP($CX107,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX107,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F107=\"\",\"\",IF('Weighting Factors'!H107=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U107+V107+AA107+AC107+AF107+AI107+AK107++AN107+AO107+AS107+AP107)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY107","v":44489967},{"$f":"SUM((AT107+AP107)*'Weighting Factors'!$O$5)+AY107","v":52345692},{"$f":"IF('Weighting Factors'!F107>0,'Weighting Factors'!F107,'Preliminary SO66'!AV106)","v":53739967},52345692,{"$f":"'Weighting Factors'!E107","v":0},{"$f":"Transportation!G107","v":0},{"$f":"IF(ISNA(VLOOKUP($CX107,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX107,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-7090},-7090,52338602,{"$f":"SUM((U107+V107+AA107+AC107+AF107+AI107+AK107+AN107+AO107+AP107)*'Weighting Factors'!O$12)+(MAX(AQ107,'Weighting Factors'!B107))","v":51730112},{"$f":"'LOB%'!F105","v":0.33},17070937,17556597,17070937,0.33,{"$f":"ROUND(IF(U107<=99.9,(U107*1.014331),0),1)","v":0},{"$f":"AND(U107>99.9,U107<=299.9)","v":false},{"$f":"IF(BS107=TRUE,ROUND((U107-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU107*U107,1)","v":0},{"$f":"AND(U107>299.9,U107<=1621.9)","v":false},{"$f":"IF(BW107=TRUE,ROUND((U107-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY107*U107,1)","v":0},{"$f":"ROUND(IF(U107>=1622,(U107*0.03504),0),1)","v":246.6},93,{"$f":"AL107/CB107","v":12.269},{"$f":"IF(CC107<0.06,1,IF(CC107>=18.29,52,MATCH(CC107-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":49},{"$f":"VLOOKUP(CD107, 'Weighting Factors'!$U$5:$X$56,4)","v":610},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL107*CE107","v":696010},{"$f":"CG107*'Weighting Factors'!$Q$7","v":696010},786422,{"$f":"AM107/'Weighting Factors'!$O$5","v":167.1},0,0,0,{"$f":"SUM((AT107*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY107)*CM107","v":0},0,{"$f":"AE107/AD107","v":0.44390000000000002},{"$f":"IF(CP107>=50%,AE107*10.5%,0)","v":0},{"$f":"IF(AND(CP107>35%,CP107<50%),AE107*(CP107-35%)*0.7,0)","v":198.3},{"$f":"AU107+AR107","v":10993.4},{"$f":"'LOB Transfers'!G106","v":2284091},{"$f":"'LOB Transfers'!J106","v":138275},{"$f":"'General Fund Transfers'!F106","v":7804901},{"$f":"SUM(R107+T107+AV107+AW107+AX107/6)","v":6724.9},"D0305"]
[306,"Saline","Southeast Of Saline ",687.5,null,0,687.5,693.5,null,0,693.5,644,null,0,644,{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C107,VLOOKUP($CX108,'Audit Values'!$A:$BW,73,FALSE))","v":676.2},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F107,VLOOKUP($CX108,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},676.2,{"$f":"IF('Military Provision'!J108=\"YES\", MAX('2022 Legal Max'!O108,'2022 Legal Max'!K108,AVERAGE('2022 Legal Max'!G108,'2022 Legal Max'!K108,'2022 Legal Max'!O108)), MAX(O108, K108))","v":693.5},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL107,VLOOKUP($CX108,'Audit Values'!$A:$BU,58,FALSE))","v":0},693.5,243.1,{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM107,VLOOKUP($CX108,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W108/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN107,VLOOKUP($CX108,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y108*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO107,VLOOKUP($CX108,'Audit Values'!$A:$BW,60,FALSE))","v":289.39999999999998},{"$f":"AB108/6*'Weighting Factors'!$O$6","v":24.1},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS107,VLOOKUP($CX108,'Audit Values'!$A:$BU,63,FALSE))","v":680},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP107,VLOOKUP($CX108,'Audit Values'!$A:$BU,64,FALSE))","v":99},{"$f":"IF(A108=207, AE108,(AE108))*'Weighting Factors'!$O$9","v":47.9},0,{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG107,VLOOKUP($CX108,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ107,VLOOKUP($CX108,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ108*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR107,VLOOKUP($CX108,'Audit Values'!$A:$BU,66,FALSE))","v":454},425769,{"$f":"AM108/'Weighting Factors'!$O$5","v":90.5},{"$f":"CK108/'Weighting Factors'!$O$5","v":0},{"$f":"CO108/'Weighting Factors'!$O$5","v":0},687986,{"$f":"AQ108/'Weighting Factors'!$O$5","v":146.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X107,VLOOKUP($CX108,'Audit Values'!$A:$BU,47,FALSE))","v":0},1245.3,1099.0999999999999,{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA107,VLOOKUP($CX108,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB107,VLOOKUP($CX108,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV108*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW108*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX108*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F108>0,VLOOKUP($CX108,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F108),'Weighting Factors'!F108,VLOOKUP($CX108,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX108,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F108=\"\",\"\",IF('Weighting Factors'!H108=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U108+V108+AA108+AC108+AF108+AI108+AK108++AN108+AO108+AS108+AP108)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY108","v":5172365},{"$f":"SUM((AT108+AP108)*'Weighting Factors'!$O$5)+AY108","v":5860382},{"$f":"IF('Weighting Factors'!F108>0,'Weighting Factors'!F108,'Preliminary SO66'!AV107)","v":5948384},5860382,{"$f":"'Weighting Factors'!E108","v":0},{"$f":"Transportation!G108","v":0},{"$f":"IF(ISNA(VLOOKUP($CX108,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX108,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5860382,{"$f":"SUM((U108+V108+AA108+AC108+AF108+AI108+AK108+AN108+AO108+AP108)*'Weighting Factors'!O$12)+(MAX(AQ108,'Weighting Factors'!B108))","v":5860351},{"$f":"'LOB%'!F106","v":0.3},1758105,1620000,1620000,0.27639999999999998,{"$f":"ROUND(IF(U108<=99.9,(U108*1.014331),0),1)","v":0},{"$f":"AND(U108>99.9,U108<=299.9)","v":false},{"$f":"IF(BS108=TRUE,ROUND((U108-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU108*U108,1)","v":0},{"$f":"AND(U108>299.9,U108<=1621.9)","v":true},{"$f":"IF(BW108=TRUE,ROUND((U108-300)*1.2375,4),0)","v":486.9563},0.350495,{"$f":"ROUND(BY108*U108,1)","v":243.1},{"$f":"ROUND(IF(U108>=1622,(U108*0.03504),0),1)","v":0},217.5,{"$f":"AL108/CB108","v":2.0870000000000002},{"$f":"IF(CC108<0.06,1,IF(CC108>=18.29,52,MATCH(CC108-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":38},{"$f":"VLOOKUP(CD108, 'Weighting Factors'!$U$5:$X$56,4)","v":830},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL108*CE108","v":376820},{"$f":"CG108*'Weighting Factors'!$Q$7","v":376820},425769,{"$f":"AM108/'Weighting Factors'!$O$5","v":90.5},0,0,0,{"$f":"SUM((AT108*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY108)*CM108","v":0},0,{"$f":"AE108/AD108","v":0.14560000000000001},{"$f":"IF(CP108>=50%,AE108*10.5%,0)","v":0},{"$f":"IF(AND(CP108>35%,CP108<50%),AE108*(CP108-35%)*0.7,0)","v":0},{"$f":"AU108+AR108","v":1245.3},{"$f":"'LOB Transfers'!G107","v":62370},{"$f":"'LOB Transfers'!J107","v":0},{"$f":"'General Fund Transfers'!F107","v":225417},{"$f":"SUM(R108+T108+AV108+AW108+AX108/6)","v":676.2},"D0306"]
[307,"Saline","Ell-Saline ",460,null,0,460,478.5,null,0,478.5,459,null,0,459,{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C108,VLOOKUP($CX109,'Audit Values'!$A:$BW,73,FALSE))","v":417},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F108,VLOOKUP($CX109,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},417,{"$f":"IF('Military Provision'!J109=\"YES\", MAX('2022 Legal Max'!O109,'2022 Legal Max'!K109,AVERAGE('2022 Legal Max'!G109,'2022 Legal Max'!K109,'2022 Legal Max'!O109)), MAX(O109, K109))","v":478.5},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL108,VLOOKUP($CX109,'Audit Values'!$A:$BU,58,FALSE))","v":1.5},480,203.1,{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM108,VLOOKUP($CX109,'Audit Values'!$A:$BW,62,FALSE))","v":28.7},{"$f":"(W109/6)*'Weighting Factors'!$O$7","v":1.9},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN108,VLOOKUP($CX109,'Audit Values'!$A:$BW,61,FALSE))","v":15},{"$f":"Y109*'Weighting Factors'!$O$8","v":2.8},2.8,{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO108,VLOOKUP($CX109,'Audit Values'!$A:$BW,60,FALSE))","v":119.5},{"$f":"AB109/6*'Weighting Factors'!$O$6","v":10},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS108,VLOOKUP($CX109,'Audit Values'!$A:$BU,63,FALSE))","v":422},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP108,VLOOKUP($CX109,'Audit Values'!$A:$BU,64,FALSE))","v":92},{"$f":"IF(A109=207, AE109,(AE109))*'Weighting Factors'!$O$9","v":44.5},0,{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG108,VLOOKUP($CX109,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ108,VLOOKUP($CX109,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ109*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR108,VLOOKUP($CX109,'Audit Values'!$A:$BU,66,FALSE))","v":201},220297,{"$f":"AM109/'Weighting Factors'!$O$5","v":46.8},{"$f":"CK109/'Weighting Factors'!$O$5","v":0},{"$f":"CO109/'Weighting Factors'!$O$5","v":0},496349,{"$f":"AQ109/'Weighting Factors'!$O$5","v":105.5},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X108,VLOOKUP($CX109,'Audit Values'!$A:$BU,47,FALSE))","v":0},892.7,787.2,{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA108,VLOOKUP($CX109,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB108,VLOOKUP($CX109,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV109*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW109*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX109*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F109>0,VLOOKUP($CX109,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F109),'Weighting Factors'!F109,VLOOKUP($CX109,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX109,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F109=\"\",\"\",IF('Weighting Factors'!H109=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U109+V109+AA109+AC109+AF109+AI109+AK109++AN109+AO109+AS109+AP109)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY109","v":3704563},{"$f":"SUM((AT109+AP109)*'Weighting Factors'!$O$5)+AY109","v":4201046},{"$f":"IF('Weighting Factors'!F109>0,'Weighting Factors'!F109,'Preliminary SO66'!AV108)","v":4691671},4201046,{"$f":"'Weighting Factors'!E109","v":0},{"$f":"Transportation!G109","v":0},{"$f":"IF(ISNA(VLOOKUP($CX109,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX109,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4201046,{"$f":"SUM((U109+V109+AA109+AC109+AF109+AI109+AK109+AN109+AO109+AP109)*'Weighting Factors'!O$12)+(MAX(AQ109,'Weighting Factors'!B109))","v":4200912},{"$f":"'LOB%'!F107","v":0.33},1386301,1540339,1386301,0.33,{"$f":"ROUND(IF(U109<=99.9,(U109*1.014331),0),1)","v":0},{"$f":"AND(U109>99.9,U109<=299.9)","v":false},{"$f":"IF(BS109=TRUE,ROUND((U109-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU109*U109,1)","v":0},{"$f":"AND(U109>299.9,U109<=1621.9)","v":true},{"$f":"IF(BW109=TRUE,ROUND((U109-300)*1.2375,4),0)","v":222.75},0.42303200000000002,{"$f":"ROUND(BY109*U109,1)","v":203.1},{"$f":"ROUND(IF(U109>=1622,(U109*0.03504),0),1)","v":0},225,{"$f":"AL109/CB109","v":0.89300000000000002},{"$f":"IF(CC109<0.06,1,IF(CC109>=18.29,52,MATCH(CC109-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":31},{"$f":"VLOOKUP(CD109, 'Weighting Factors'!$U$5:$X$56,4)","v":970},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL109*CE109","v":194970},{"$f":"CG109*'Weighting Factors'!$Q$7","v":194970},220297,{"$f":"AM109/'Weighting Factors'!$O$5","v":46.8},0,0,0,{"$f":"SUM((AT109*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY109)*CM109","v":0},0,{"$f":"AE109/AD109","v":0.218},{"$f":"IF(CP109>=50%,AE109*10.5%,0)","v":0},{"$f":"IF(AND(CP109>35%,CP109<50%),AE109*(CP109-35%)*0.7,0)","v":0},{"$f":"AU109+AR109","v":892.7},{"$f":"'LOB Transfers'!G108","v":69176},{"$f":"'LOB Transfers'!J108","v":4298},{"$f":"'General Fund Transfers'!F108","v":209417},{"$f":"SUM(R109+T109+AV109+AW109+AX109/6)","v":418.5},"D0307"]
[308,"Reno","Hutchinson Public Schools ",4320.1000000000004,null,0,4320.1000000000004,4272.1000000000004,null,0,4272.1000000000004,4042.4,null,0,4042.4,{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C109,VLOOKUP($CX110,'Audit Values'!$A:$BW,73,FALSE))","v":3842.1},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F109,VLOOKUP($CX110,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},3842.1,{"$f":"IF('Military Provision'!J110=\"YES\", MAX('2022 Legal Max'!O110,'2022 Legal Max'!K110,AVERAGE('2022 Legal Max'!G110,'2022 Legal Max'!K110,'2022 Legal Max'!O110)), MAX(O110, K110))","v":4272.1000000000004},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL109,VLOOKUP($CX110,'Audit Values'!$A:$BU,58,FALSE))","v":95.5},4367.6000000000004,153,{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM109,VLOOKUP($CX110,'Audit Values'!$A:$BW,62,FALSE))","v":429.4},{"$f":"(W110/6)*'Weighting Factors'!$O$7","v":28.3},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN109,VLOOKUP($CX110,'Audit Values'!$A:$BW,61,FALSE))","v":133},{"$f":"Y110*'Weighting Factors'!$O$8","v":24.6},28.3,{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO109,VLOOKUP($CX110,'Audit Values'!$A:$BW,60,FALSE))","v":1169.5},{"$f":"AB110/6*'Weighting Factors'!$O$6","v":97.5},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS109,VLOOKUP($CX110,'Audit Values'!$A:$BU,63,FALSE))","v":4097},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP109,VLOOKUP($CX110,'Audit Values'!$A:$BU,64,FALSE))","v":2312},{"$f":"IF(A110=207, AE110,(AE110))*'Weighting Factors'!$O$9","v":1119},242.8,{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG109,VLOOKUP($CX110,'Audit Values'!$A:$BW,70,FALSE))","v":213.8},242.8,{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ109,VLOOKUP($CX110,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ110*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR109,VLOOKUP($CX110,'Audit Values'!$A:$BU,66,FALSE))","v":98},74189,{"$f":"AM110/'Weighting Factors'!$O$5","v":15.8},{"$f":"CK110/'Weighting Factors'!$O$5","v":0},{"$f":"CO110/'Weighting Factors'!$O$5","v":0},5200671,{"$f":"AQ110/'Weighting Factors'!$O$5","v":1105.0999999999999},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X109,VLOOKUP($CX110,'Audit Values'!$A:$BU,47,FALSE))","v":0},7129.1,6024,{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA109,VLOOKUP($CX110,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":114},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB109,VLOOKUP($CX110,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":14.3},15.5,{"$f":"SUM(AV110*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW110*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX110*'Weighting Factors'!$R$12)","v":605300},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F110>0,VLOOKUP($CX110,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F110),'Weighting Factors'!F110,VLOOKUP($CX110,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX110,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F110=\"\",\"\",IF('Weighting Factors'!H110=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U110+V110+AA110+AC110+AF110+AI110+AK110++AN110+AO110+AS110+AP110)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY110","v":28954244},{"$f":"SUM((AT110+AP110)*'Weighting Factors'!$O$5)+AY110","v":34154845},{"$f":"IF('Weighting Factors'!F110>0,'Weighting Factors'!F110,'Preliminary SO66'!AV109)","v":34764748},34154845,{"$f":"'Weighting Factors'!E110","v":0},{"$f":"Transportation!G110","v":0},{"$f":"IF(ISNA(VLOOKUP($CX110,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX110,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,34154845,{"$f":"SUM((U110+V110+AA110+AC110+AF110+AI110+AK110+AN110+AO110+AP110)*'Weighting Factors'!O$12)+(MAX(AQ110,'Weighting Factors'!B110))","v":33549615},{"$f":"'LOB%'!F108","v":0.31},10400381,10649174,10400381,0.31,{"$f":"ROUND(IF(U110<=99.9,(U110*1.014331),0),1)","v":0},{"$f":"AND(U110>99.9,U110<=299.9)","v":false},{"$f":"IF(BS110=TRUE,ROUND((U110-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU110*U110,1)","v":0},{"$f":"AND(U110>299.9,U110<=1621.9)","v":false},{"$f":"IF(BW110=TRUE,ROUND((U110-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY110*U110,1)","v":0},{"$f":"ROUND(IF(U110>=1622,(U110*0.03504),0),1)","v":153},14,{"$f":"AL110/CB110","v":7},{"$f":"IF(CC110<0.06,1,IF(CC110>=18.29,52,MATCH(CC110-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":46},{"$f":"VLOOKUP(CD110, 'Weighting Factors'!$U$5:$X$56,4)","v":670},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL110*CE110","v":65660},{"$f":"CG110*'Weighting Factors'!$Q$7","v":65660},74189,{"$f":"AM110/'Weighting Factors'!$O$5","v":15.8},0,0,0,{"$f":"SUM((AT110*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY110)*CM110","v":0},0,{"$f":"AE110/AD110","v":0.56430000000000002},{"$f":"IF(CP110>=50%,AE110*10.5%,0)","v":242.8},{"$f":"IF(AND(CP110>35%,CP110<50%),AE110*(CP110-35%)*0.7,0)","v":0},{"$f":"AU110+AR110","v":7129.1},{"$f":"'LOB Transfers'!G109","v":1654701},{"$f":"'LOB Transfers'!J109","v":41602},{"$f":"'General Fund Transfers'!F109","v":6408631},{"$f":"SUM(R110+T110+AV110+AW110+AX110/6)","v":4068.5},"D0308"]
[309,"Reno","Nickerson ",1076.4000000000001,null,0,1076.4000000000001,1046,null,0,1046,1006.3,null,0,1006.3,{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C110,VLOOKUP($CX111,'Audit Values'!$A:$BW,73,FALSE))","v":954.7},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F110,VLOOKUP($CX111,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},954.7,{"$f":"IF('Military Provision'!J111=\"YES\", MAX('2022 Legal Max'!O111,'2022 Legal Max'!K111,AVERAGE('2022 Legal Max'!G111,'2022 Legal Max'!K111,'2022 Legal Max'!O111)), MAX(O111, K111))","v":1046},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL110,VLOOKUP($CX111,'Audit Values'!$A:$BU,58,FALSE))","v":10.5},1056.5,240,{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM110,VLOOKUP($CX111,'Audit Values'!$A:$BW,62,FALSE))","v":87.4},{"$f":"(W111/6)*'Weighting Factors'!$O$7","v":5.8},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN110,VLOOKUP($CX111,'Audit Values'!$A:$BW,61,FALSE))","v":25},{"$f":"Y111*'Weighting Factors'!$O$8","v":4.5999999999999996},5.8,{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO110,VLOOKUP($CX111,'Audit Values'!$A:$BW,60,FALSE))","v":147.69999999999999},{"$f":"AB111/6*'Weighting Factors'!$O$6","v":12.3},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS110,VLOOKUP($CX111,'Audit Values'!$A:$BU,63,FALSE))","v":987},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP110,VLOOKUP($CX111,'Audit Values'!$A:$BU,64,FALSE))","v":433},{"$f":"IF(A111=207, AE111,(AE111))*'Weighting Factors'!$O$9","v":209.6},26.9,{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG110,VLOOKUP($CX111,'Audit Values'!$A:$BW,70,FALSE))","v":27.4},27.4,{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ110,VLOOKUP($CX111,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ111*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR110,VLOOKUP($CX111,'Audit Values'!$A:$BU,66,FALSE))","v":391},366686,{"$f":"AM111/'Weighting Factors'!$O$5","v":77.900000000000006},{"$f":"CK111/'Weighting Factors'!$O$5","v":0},{"$f":"CO111/'Weighting Factors'!$O$5","v":0},1261402,{"$f":"AQ111/'Weighting Factors'!$O$5","v":268},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X110,VLOOKUP($CX111,'Audit Values'!$A:$BU,47,FALSE))","v":0},1897.5,1629.5,{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA110,VLOOKUP($CX111,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":87},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB110,VLOOKUP($CX111,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":6.9},13,{"$f":"SUM(AV111*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW111*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX111*'Weighting Factors'!$R$12)","v":455947},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F111>0,VLOOKUP($CX111,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F111),'Weighting Factors'!F111,VLOOKUP($CX111,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX111,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F111=\"\",\"\",IF('Weighting Factors'!H111=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U111+V111+AA111+AC111+AF111+AI111+AK111++AN111+AO111+AS111+AP111)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY111","v":8124374},{"$f":"SUM((AT111+AP111)*'Weighting Factors'!$O$5)+AY111","v":9385582},{"$f":"IF('Weighting Factors'!F111>0,'Weighting Factors'!F111,'Preliminary SO66'!AV110)","v":9785324},9385582,{"$f":"'Weighting Factors'!E111","v":0},{"$f":"Transportation!G111","v":0},{"$f":"IF(ISNA(VLOOKUP($CX111,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX111,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,9385582,{"$f":"SUM((U111+V111+AA111+AC111+AF111+AI111+AK111+AN111+AO111+AP111)*'Weighting Factors'!O$12)+(MAX(AQ111,'Weighting Factors'!B111))","v":8929829},{"$f":"'LOB%'!F109","v":0.31},2768247,2899136,2768247,0.31,{"$f":"ROUND(IF(U111<=99.9,(U111*1.014331),0),1)","v":0},{"$f":"AND(U111>99.9,U111<=299.9)","v":false},{"$f":"IF(BS111=TRUE,ROUND((U111-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU111*U111,1)","v":0},{"$f":"AND(U111>299.9,U111<=1621.9)","v":true},{"$f":"IF(BW111=TRUE,ROUND((U111-300)*1.2375,4),0)","v":936.16880000000003},0.22716600000000001,{"$f":"ROUND(BY111*U111,1)","v":240},{"$f":"ROUND(IF(U111>=1622,(U111*0.03504),0),1)","v":0},187.5,{"$f":"AL111/CB111","v":2.085},{"$f":"IF(CC111<0.06,1,IF(CC111>=18.29,52,MATCH(CC111-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":38},{"$f":"VLOOKUP(CD111, 'Weighting Factors'!$U$5:$X$56,4)","v":830},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL111*CE111","v":324530},{"$f":"CG111*'Weighting Factors'!$Q$7","v":324530},366686,{"$f":"AM111/'Weighting Factors'!$O$5","v":77.900000000000006},0,0,0,{"$f":"SUM((AT111*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY111)*CM111","v":0},0,{"$f":"AE111/AD111","v":0.43869999999999998},{"$f":"IF(CP111>=50%,AE111*10.5%,0)","v":0},{"$f":"IF(AND(CP111>35%,CP111<50%),AE111*(CP111-35%)*0.7,0)","v":26.9},{"$f":"AU111+AR111","v":1897.5},{"$f":"'LOB Transfers'!G110","v":307552},{"$f":"'LOB Transfers'!J110","v":8582},{"$f":"'General Fund Transfers'!F110","v":1115322},{"$f":"SUM(R111+T111+AV111+AW111+AX111/6)","v":1061.3},"D0309"]
[310,"Reno","Fairfield ",277.5,null,0,277.5,278.5,null,0,278.5,256.60000000000002,null,0,256.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C111,VLOOKUP($CX112,'Audit Values'!$A:$BW,73,FALSE))","v":255.1},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F111,VLOOKUP($CX112,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},255.1,{"$f":"IF('Military Provision'!J112=\"YES\", MAX('2022 Legal Max'!O112,'2022 Legal Max'!K112,AVERAGE('2022 Legal Max'!G112,'2022 Legal Max'!K112,'2022 Legal Max'!O112)), MAX(O112, K112))","v":278.5},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL111,VLOOKUP($CX112,'Audit Values'!$A:$BU,58,FALSE))","v":12.5},291,147.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM111,VLOOKUP($CX112,'Audit Values'!$A:$BW,62,FALSE))","v":43.3},{"$f":"(W112/6)*'Weighting Factors'!$O$7","v":2.9},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN111,VLOOKUP($CX112,'Audit Values'!$A:$BW,61,FALSE))","v":13},{"$f":"Y112*'Weighting Factors'!$O$8","v":2.4},2.9,{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO111,VLOOKUP($CX112,'Audit Values'!$A:$BW,60,FALSE))","v":90},{"$f":"AB112/6*'Weighting Factors'!$O$6","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS111,VLOOKUP($CX112,'Audit Values'!$A:$BU,63,FALSE))","v":282},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP111,VLOOKUP($CX112,'Audit Values'!$A:$BU,64,FALSE))","v":121},{"$f":"IF(A112=207, AE112,(AE112))*'Weighting Factors'!$O$9","v":58.6},6.7,{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG111,VLOOKUP($CX112,'Audit Values'!$A:$BW,70,FALSE))","v":6.7},6.7,{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ111,VLOOKUP($CX112,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ112*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR111,VLOOKUP($CX112,'Audit Values'!$A:$BU,66,FALSE))","v":258},306090,{"$f":"AM112/'Weighting Factors'!$O$5","v":65},{"$f":"CK112/'Weighting Factors'!$O$5","v":0},{"$f":"CO112/'Weighting Factors'!$O$5","v":0},316423,{"$f":"AQ112/'Weighting Factors'!$O$5","v":67.2},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X111,VLOOKUP($CX112,'Audit Values'!$A:$BU,47,FALSE))","v":0},646.70000000000005,579.5,{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA111,VLOOKUP($CX112,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB111,VLOOKUP($CX112,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV112*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW112*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX112*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F112>0,VLOOKUP($CX112,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F112),'Weighting Factors'!F112,VLOOKUP($CX112,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX112,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F112=\"\",\"\",IF('Weighting Factors'!H112=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U112+V112+AA112+AC112+AF112+AI112+AK112++AN112+AO112+AS112+AP112)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY112","v":2727127},{"$f":"SUM((AT112+AP112)*'Weighting Factors'!$O$5)+AY112","v":3043370},{"$f":"IF('Weighting Factors'!F112>0,'Weighting Factors'!F112,'Preliminary SO66'!AV111)","v":3111607},3043370,{"$f":"'Weighting Factors'!E112","v":0},{"$f":"Transportation!G112","v":0},{"$f":"IF(ISNA(VLOOKUP($CX112,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX112,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3043370,{"$f":"SUM((U112+V112+AA112+AC112+AF112+AI112+AK112+AN112+AO112+AP112)*'Weighting Factors'!O$12)+(MAX(AQ112,'Weighting Factors'!B112))","v":3112139},{"$f":"'LOB%'!F110","v":0.31},964763,974392,964763,0.31,{"$f":"ROUND(IF(U112<=99.9,(U112*1.014331),0),1)","v":0},{"$f":"AND(U112>99.9,U112<=299.9)","v":true},{"$f":"IF(BS112=TRUE,ROUND((U112-100)*9.655,3),0)","v":1844.105},0.50804300000000002,{"$f":"ROUND(BU112*U112,1)","v":147.80000000000001},{"$f":"AND(U112>299.9,U112<=1621.9)","v":false},{"$f":"IF(BW112=TRUE,ROUND((U112-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY112*U112,1)","v":0},{"$f":"ROUND(IF(U112>=1622,(U112*0.03504),0),1)","v":0},435.5,{"$f":"AL112/CB112","v":0.59199999999999997},{"$f":"IF(CC112<0.06,1,IF(CC112>=18.29,52,MATCH(CC112-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD112, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL112*CE112","v":270900},{"$f":"CG112*'Weighting Factors'!$Q$7","v":270900},306090,{"$f":"AM112/'Weighting Factors'!$O$5","v":65},0,0,0,{"$f":"SUM((AT112*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY112)*CM112","v":0},0,{"$f":"AE112/AD112","v":0.42909999999999998},{"$f":"IF(CP112>=50%,AE112*10.5%,0)","v":0},{"$f":"IF(AND(CP112>35%,CP112<50%),AE112*(CP112-35%)*0.7,0)","v":6.7},{"$f":"AU112+AR112","v":646.70000000000005},{"$f":"'LOB Transfers'!G111","v":89144},{"$f":"'LOB Transfers'!J111","v":4438},{"$f":"'General Fund Transfers'!F111","v":307302},{"$f":"SUM(R112+T112+AV112+AW112+AX112/6)","v":267.60000000000002},"D0310"]
[311,"Reno","Pretty Prairie ",272,null,0,272,296.2,null,0,296.2,285.10000000000002,null,0,285.10000000000002,{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C112,VLOOKUP($CX113,'Audit Values'!$A:$BW,73,FALSE))","v":301.10000000000002},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F112,VLOOKUP($CX113,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},301.10000000000002,{"$f":"IF('Military Provision'!J113=\"YES\", MAX('2022 Legal Max'!O113,'2022 Legal Max'!K113,AVERAGE('2022 Legal Max'!G113,'2022 Legal Max'!K113,'2022 Legal Max'!O113)), MAX(O113, K113))","v":296.2},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL112,VLOOKUP($CX113,'Audit Values'!$A:$BU,58,FALSE))","v":3},299.2,145.5,{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM112,VLOOKUP($CX113,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W113/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN112,VLOOKUP($CX113,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y113*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO112,VLOOKUP($CX113,'Audit Values'!$A:$BW,60,FALSE))","v":119.6},{"$f":"AB113/6*'Weighting Factors'!$O$6","v":10},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS112,VLOOKUP($CX113,'Audit Values'!$A:$BU,63,FALSE))","v":309},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP112,VLOOKUP($CX113,'Audit Values'!$A:$BU,64,FALSE))","v":80},{"$f":"IF(A113=207, AE113,(AE113))*'Weighting Factors'!$O$9","v":38.700000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG112,VLOOKUP($CX113,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ112,VLOOKUP($CX113,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ113*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR112,VLOOKUP($CX113,'Audit Values'!$A:$BU,66,FALSE))","v":132},156604,{"$f":"AM113/'Weighting Factors'!$O$5","v":33.299999999999997},{"$f":"CK113/'Weighting Factors'!$O$5","v":0},{"$f":"CO113/'Weighting Factors'!$O$5","v":0},301926,{"$f":"AQ113/'Weighting Factors'!$O$5","v":64.2},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X112,VLOOKUP($CX113,'Audit Values'!$A:$BU,47,FALSE))","v":0},590.9,526.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA112,VLOOKUP($CX113,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB112,VLOOKUP($CX113,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV113*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW113*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX113*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F113>0,VLOOKUP($CX113,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F113),'Weighting Factors'!F113,VLOOKUP($CX113,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX113,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F113=\"\",\"\",IF('Weighting Factors'!H113=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U113+V113+AA113+AC113+AF113+AI113+AK113++AN113+AO113+AS113+AP113)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY113","v":2478650},{"$f":"SUM((AT113+AP113)*'Weighting Factors'!$O$5)+AY113","v":2780775},{"$f":"IF('Weighting Factors'!F113>0,'Weighting Factors'!F113,'Preliminary SO66'!AV112)","v":2923367},2780775,{"$f":"'Weighting Factors'!E113","v":0},{"$f":"Transportation!G113","v":-35605},{"$f":"IF(ISNA(VLOOKUP($CX113,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX113,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-35605,2745170,{"$f":"SUM((U113+V113+AA113+AC113+AF113+AI113+AK113+AN113+AO113+AP113)*'Weighting Factors'!O$12)+(MAX(AQ113,'Weighting Factors'!B113))","v":2780576},{"$f":"'LOB%'!F111","v":0.31},861979,906183,861979,0.31,{"$f":"ROUND(IF(U113<=99.9,(U113*1.014331),0),1)","v":0},{"$f":"AND(U113>99.9,U113<=299.9)","v":true},{"$f":"IF(BS113=TRUE,ROUND((U113-100)*9.655,3),0)","v":1923.2760000000001},0.48630699999999999,{"$f":"ROUND(BU113*U113,1)","v":145.5},{"$f":"AND(U113>299.9,U113<=1621.9)","v":false},{"$f":"IF(BW113=TRUE,ROUND((U113-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY113*U113,1)","v":0},{"$f":"ROUND(IF(U113>=1622,(U113*0.03504),0),1)","v":0},208,{"$f":"AL113/CB113","v":0.63500000000000001},{"$f":"IF(CC113<0.06,1,IF(CC113>=18.29,52,MATCH(CC113-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD113, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL113*CE113","v":138600},{"$f":"CG113*'Weighting Factors'!$Q$7","v":138600},156604,{"$f":"AM113/'Weighting Factors'!$O$5","v":33.299999999999997},0,0,0,{"$f":"SUM((AT113*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY113)*CM113","v":0},0,{"$f":"AE113/AD113","v":0.25890000000000002},{"$f":"IF(CP113>=50%,AE113*10.5%,0)","v":0},{"$f":"IF(AND(CP113>35%,CP113<50%),AE113*(CP113-35%)*0.7,0)","v":0},{"$f":"AU113+AR113","v":590.9},{"$f":"'LOB Transfers'!G112","v":56718},{"$f":"'LOB Transfers'!J112","v":0},{"$f":"'General Fund Transfers'!F112","v":182122},{"$f":"SUM(R113+T113+AV113+AW113+AX113/6)","v":304.10000000000002},"D0311"]
[312,"Reno","Haven Public Schools ",737,null,0,737,734.5,null,0,734.5,684.3,null,0,684.3,{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C113,VLOOKUP($CX114,'Audit Values'!$A:$BW,73,FALSE))","v":729},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F113,VLOOKUP($CX114,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},729,{"$f":"IF('Military Provision'!J114=\"YES\", MAX('2022 Legal Max'!O114,'2022 Legal Max'!K114,AVERAGE('2022 Legal Max'!G114,'2022 Legal Max'!K114,'2022 Legal Max'!O114)), MAX(O114, K114))","v":734.5},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL113,VLOOKUP($CX114,'Audit Values'!$A:$BU,58,FALSE))","v":9.5},744,248,{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM113,VLOOKUP($CX114,'Audit Values'!$A:$BW,62,FALSE))","v":31.1},{"$f":"(W114/6)*'Weighting Factors'!$O$7","v":2},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN113,VLOOKUP($CX114,'Audit Values'!$A:$BW,61,FALSE))","v":11},{"$f":"Y114*'Weighting Factors'!$O$8","v":2},2,{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO113,VLOOKUP($CX114,'Audit Values'!$A:$BW,60,FALSE))","v":472.3},{"$f":"AB114/6*'Weighting Factors'!$O$6","v":39.4},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS113,VLOOKUP($CX114,'Audit Values'!$A:$BU,63,FALSE))","v":754},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP113,VLOOKUP($CX114,'Audit Values'!$A:$BU,64,FALSE))","v":153},{"$f":"IF(A114=207, AE114,(AE114))*'Weighting Factors'!$O$9","v":74.099999999999994},0,{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG113,VLOOKUP($CX114,'Audit Values'!$A:$BW,70,FALSE))","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ113,VLOOKUP($CX114,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ114*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR113,VLOOKUP($CX114,'Audit Values'!$A:$BU,66,FALSE))","v":357},367071,{"$f":"AM114/'Weighting Factors'!$O$5","v":78},{"$f":"CK114/'Weighting Factors'!$O$5","v":0},{"$f":"CO114/'Weighting Factors'!$O$5","v":0},842469,{"$f":"AQ114/'Weighting Factors'!$O$5","v":179},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X113,VLOOKUP($CX114,'Audit Values'!$A:$BU,47,FALSE))","v":0},1365.8,1186.8,{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA113,VLOOKUP($CX114,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":41},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB113,VLOOKUP($CX114,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},28,{"$f":"SUM(AV114*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW114*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX114*'Weighting Factors'!$R$12)","v":224852},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F114>0,VLOOKUP($CX114,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F114),'Weighting Factors'!F114,VLOOKUP($CX114,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX114,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F114=\"\",\"\",IF('Weighting Factors'!H114=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U114+V114+AA114+AC114+AF114+AI114+AK114++AN114+AO114+AS114+AP114)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY114","v":5809933},{"$f":"SUM((AT114+AP114)*'Weighting Factors'!$O$5)+AY114","v":6652307},{"$f":"IF('Weighting Factors'!F114>0,'Weighting Factors'!F114,'Preliminary SO66'!AV113)","v":7013824},6652307,{"$f":"'Weighting Factors'!E114","v":0},{"$f":"Transportation!G114","v":0},{"$f":"IF(ISNA(VLOOKUP($CX114,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX114,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-3545},-3545,6648762,{"$f":"SUM((U114+V114+AA114+AC114+AF114+AI114+AK114+AN114+AO114+AP114)*'Weighting Factors'!O$12)+(MAX(AQ114,'Weighting Factors'!B114))","v":6569372},{"$f":"'LOB%'!F112","v":0.31},2036505,2098215,2036505,0.31,{"$f":"ROUND(IF(U114<=99.9,(U114*1.014331),0),1)","v":0},{"$f":"AND(U114>99.9,U114<=299.9)","v":false},{"$f":"IF(BS114=TRUE,ROUND((U114-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU114*U114,1)","v":0},{"$f":"AND(U114>299.9,U114<=1621.9)","v":true},{"$f":"IF(BW114=TRUE,ROUND((U114-300)*1.2375,4),0)","v":549.45000000000005},0.33333800000000002,{"$f":"ROUND(BY114*U114,1)","v":248},{"$f":"ROUND(IF(U114>=1622,(U114*0.03504),0),1)","v":0},282,{"$f":"AL114/CB114","v":1.266},{"$f":"IF(CC114<0.06,1,IF(CC114>=18.29,52,MATCH(CC114-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":34},{"$f":"VLOOKUP(CD114, 'Weighting Factors'!$U$5:$X$56,4)","v":910},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL114*CE114","v":324870},{"$f":"CG114*'Weighting Factors'!$Q$7","v":324870},367071,{"$f":"AM114/'Weighting Factors'!$O$5","v":78},0,0,0,{"$f":"SUM((AT114*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY114)*CM114","v":0},0,{"$f":"AE114/AD114","v":0.2029},{"$f":"IF(CP114>=50%,AE114*10.5%,0)","v":0},{"$f":"IF(AND(CP114>35%,CP114<50%),AE114*(CP114-35%)*0.7,0)","v":0},{"$f":"AU114+AR114","v":1365.8},{"$f":"'LOB Transfers'!G113","v":111193},{"$f":"'LOB Transfers'!J113","v":3055},{"$f":"'General Fund Transfers'!F113","v":354832},{"$f":"SUM(R114+T114+AV114+AW114+AX114/6)","v":784.2},"D0312"]
[313,"Reno","Buhler ",2231.5,null,0,2231.5,2232,null,0,2232,2188.5,null,0,2188.5,{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C114,VLOOKUP($CX115,'Audit Values'!$A:$BW,73,FALSE))","v":2172.3000000000002},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F114,VLOOKUP($CX115,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2172.3000000000002,{"$f":"IF('Military Provision'!J115=\"YES\", MAX('2022 Legal Max'!O115,'2022 Legal Max'!K115,AVERAGE('2022 Legal Max'!G115,'2022 Legal Max'!K115,'2022 Legal Max'!O115)), MAX(O115, K115))","v":2232},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL114,VLOOKUP($CX115,'Audit Values'!$A:$BU,58,FALSE))","v":32.5},2264.5,79.3,{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM114,VLOOKUP($CX115,'Audit Values'!$A:$BW,62,FALSE))","v":33.1},{"$f":"(W115/6)*'Weighting Factors'!$O$7","v":2.2000000000000002},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN114,VLOOKUP($CX115,'Audit Values'!$A:$BW,61,FALSE))","v":25},{"$f":"Y115*'Weighting Factors'!$O$8","v":4.5999999999999996},4.5999999999999996,{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO114,VLOOKUP($CX115,'Audit Values'!$A:$BW,60,FALSE))","v":648.6},{"$f":"AB115/6*'Weighting Factors'!$O$6","v":54.1},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS114,VLOOKUP($CX115,'Audit Values'!$A:$BU,63,FALSE))","v":2251},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP114,VLOOKUP($CX115,'Audit Values'!$A:$BU,64,FALSE))","v":500},{"$f":"IF(A115=207, AE115,(AE115))*'Weighting Factors'!$O$9","v":242},0,{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG114,VLOOKUP($CX115,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ114,VLOOKUP($CX115,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ115*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR114,VLOOKUP($CX115,'Audit Values'!$A:$BU,66,FALSE))","v":1005},760818,{"$f":"AM115/'Weighting Factors'!$O$5","v":161.69999999999999},{"$f":"CK115/'Weighting Factors'!$O$5","v":0},{"$f":"CO115/'Weighting Factors'!$O$5","v":0},2321975,{"$f":"AQ115/'Weighting Factors'!$O$5","v":493.4},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X114,VLOOKUP($CX115,'Audit Values'!$A:$BU,47,FALSE))","v":0},3299.6,2806.2,{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA114,VLOOKUP($CX115,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":44},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB114,VLOOKUP($CX115,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":2.7},0,{"$f":"SUM(AV115*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW115*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX115*'Weighting Factors'!$R$12)","v":224590},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F115>0,VLOOKUP($CX115,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F115),'Weighting Factors'!F115,VLOOKUP($CX115,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX115,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F115=\"\",\"\",IF('Weighting Factors'!H115=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U115+V115+AA115+AC115+AF115+AI115+AK115++AN115+AO115+AS115+AP115)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY115","v":13430567},{"$f":"SUM((AT115+AP115)*'Weighting Factors'!$O$5)+AY115","v":15752508},{"$f":"IF('Weighting Factors'!F115>0,'Weighting Factors'!F115,'Preliminary SO66'!AV114)","v":16384230},15752508,{"$f":"'Weighting Factors'!E115","v":0},{"$f":"Transportation!G115","v":0},{"$f":"IF(ISNA(VLOOKUP($CX115,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX115,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,15752508,{"$f":"SUM((U115+V115+AA115+AC115+AF115+AI115+AK115+AN115+AO115+AP115)*'Weighting Factors'!O$12)+(MAX(AQ115,'Weighting Factors'!B115))","v":15633421},{"$f":"'LOB%'!F113","v":0.33},5159029,5365598,5159029,0.33,{"$f":"ROUND(IF(U115<=99.9,(U115*1.014331),0),1)","v":0},{"$f":"AND(U115>99.9,U115<=299.9)","v":false},{"$f":"IF(BS115=TRUE,ROUND((U115-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU115*U115,1)","v":0},{"$f":"AND(U115>299.9,U115<=1621.9)","v":false},{"$f":"IF(BW115=TRUE,ROUND((U115-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY115*U115,1)","v":0},{"$f":"ROUND(IF(U115>=1622,(U115*0.03504),0),1)","v":79.3},137.69999999999999,{"$f":"AL115/CB115","v":7.298},{"$f":"IF(CC115<0.06,1,IF(CC115>=18.29,52,MATCH(CC115-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":46},{"$f":"VLOOKUP(CD115, 'Weighting Factors'!$U$5:$X$56,4)","v":670},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL115*CE115","v":673350},{"$f":"CG115*'Weighting Factors'!$Q$7","v":673350},760818,{"$f":"AM115/'Weighting Factors'!$O$5","v":161.69999999999999},0,0,0,{"$f":"SUM((AT115*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY115)*CM115","v":0},0,{"$f":"AE115/AD115","v":0.22209999999999999},{"$f":"IF(CP115>=50%,AE115*10.5%,0)","v":0},{"$f":"IF(AND(CP115>35%,CP115<50%),AE115*(CP115-35%)*0.7,0)","v":0},{"$f":"AU115+AR115","v":3299.6},{"$f":"'LOB Transfers'!G114","v":382284},{"$f":"'LOB Transfers'!J114","v":7223},{"$f":"'General Fund Transfers'!F114","v":1138852},{"$f":"SUM(R115+T115+AV115+AW115+AX115/6)","v":2251.5},"D0313"]
[314,"Thomas","Brewster ",124,null,2,126,109,null,0,109,121,null,0,121,{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C115,VLOOKUP($CX116,'Audit Values'!$A:$BW,73,FALSE))","v":114.6},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F115,VLOOKUP($CX116,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},114.6,{"$f":"IF('Military Provision'!J116=\"YES\", MAX('2022 Legal Max'!O116,'2022 Legal Max'!K116,AVERAGE('2022 Legal Max'!G116,'2022 Legal Max'!K116,'2022 Legal Max'!O116)), MAX(O116, K116))","v":121},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL115,VLOOKUP($CX116,'Audit Values'!$A:$BU,58,FALSE))","v":0},121,116,{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM115,VLOOKUP($CX116,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W116/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN115,VLOOKUP($CX116,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y116*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO115,VLOOKUP($CX116,'Audit Values'!$A:$BW,60,FALSE))","v":26.8},{"$f":"AB116/6*'Weighting Factors'!$O$6","v":2.2000000000000002},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS115,VLOOKUP($CX116,'Audit Values'!$A:$BU,63,FALSE))","v":117},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP115,VLOOKUP($CX116,'Audit Values'!$A:$BU,64,FALSE))","v":31},{"$f":"IF(A116=207, AE116,(AE116))*'Weighting Factors'!$O$9","v":15},0,{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG115,VLOOKUP($CX116,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ115,VLOOKUP($CX116,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ116*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR115,VLOOKUP($CX116,'Audit Values'!$A:$BU,66,FALSE))","v":29},50461,{"$f":"AM116/'Weighting Factors'!$O$5","v":10.7},{"$f":"CK116/'Weighting Factors'!$O$5","v":0},{"$f":"CO116/'Weighting Factors'!$O$5","v":0},196711,{"$f":"AQ116/'Weighting Factors'!$O$5","v":41.8},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X115,VLOOKUP($CX116,'Audit Values'!$A:$BU,47,FALSE))","v":0},306.7,264.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA115,VLOOKUP($CX116,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB115,VLOOKUP($CX116,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV116*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW116*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX116*'Weighting Factors'!$R$12)","v":65000},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F116>0,VLOOKUP($CX116,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F116),'Weighting Factors'!F116,VLOOKUP($CX116,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX116,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F116=\"\",\"\",IF('Weighting Factors'!H116=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U116+V116+AA116+AC116+AF116+AI116+AK116++AN116+AO116+AS116+AP116)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY116","v":1311619},{"$f":"SUM((AT116+AP116)*'Weighting Factors'!$O$5)+AY116","v":1508330},{"$f":"IF('Weighting Factors'!F116>0,'Weighting Factors'!F116,'Preliminary SO66'!AV115)","v":1548037},1508330,{"$f":"'Weighting Factors'!E116","v":0},{"$f":"Transportation!G116","v":0},{"$f":"IF(ISNA(VLOOKUP($CX116,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX116,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1508330,{"$f":"SUM((U116+V116+AA116+AC116+AF116+AI116+AK116+AN116+AO116+AP116)*'Weighting Factors'!O$12)+(MAX(AQ116,'Weighting Factors'!B116))","v":1443330},{"$f":"'LOB%'!F114","v":0.33},476299,491050,476299,0.33,{"$f":"ROUND(IF(U116<=99.9,(U116*1.014331),0),1)","v":0},{"$f":"AND(U116>99.9,U116<=299.9)","v":true},{"$f":"IF(BS116=TRUE,ROUND((U116-100)*9.655,3),0)","v":202.755},0.95866600000000002,{"$f":"ROUND(BU116*U116,1)","v":116},{"$f":"AND(U116>299.9,U116<=1621.9)","v":false},{"$f":"IF(BW116=TRUE,ROUND((U116-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY116*U116,1)","v":0},{"$f":"ROUND(IF(U116>=1622,(U116*0.03504),0),1)","v":0},372.8,{"$f":"AL116/CB116","v":7.8E-2},{"$f":"IF(CC116<0.06,1,IF(CC116>=18.29,52,MATCH(CC116-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":3},{"$f":"VLOOKUP(CD116, 'Weighting Factors'!$U$5:$X$56,4)","v":1540},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL116*CE116","v":44660},{"$f":"CG116*'Weighting Factors'!$Q$7","v":44660},50461,{"$f":"AM116/'Weighting Factors'!$O$5","v":10.7},0,0,0,{"$f":"SUM((AT116*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY116)*CM116","v":0},0,{"$f":"AE116/AD116","v":0.26500000000000001},{"$f":"IF(CP116>=50%,AE116*10.5%,0)","v":0},{"$f":"IF(AND(CP116>35%,CP116<50%),AE116*(CP116-35%)*0.7,0)","v":0},{"$f":"AU116+AR116","v":306.7},{"$f":"'LOB Transfers'!G115","v":23291},{"$f":"'LOB Transfers'!J115","v":0},{"$f":"'General Fund Transfers'!F115","v":70590},{"$f":"SUM(R116+T116+AV116+AW116+AX116/6)","v":127.6},"D0314"]
[315,"Thomas","Colby Public Schools ",900.2,null,0,900.2,914.8,null,0,914.8,909.9,null,0,909.9,{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C116,VLOOKUP($CX117,'Audit Values'!$A:$BW,73,FALSE))","v":942},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F116,VLOOKUP($CX117,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},942,{"$f":"IF('Military Provision'!J117=\"YES\", MAX('2022 Legal Max'!O117,'2022 Legal Max'!K117,AVERAGE('2022 Legal Max'!G117,'2022 Legal Max'!K117,'2022 Legal Max'!O117)), MAX(O117, K117))","v":914.8},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL116,VLOOKUP($CX117,'Audit Values'!$A:$BU,58,FALSE))","v":9},923.8,251.5,{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM116,VLOOKUP($CX117,'Audit Values'!$A:$BW,62,FALSE))","v":151.4},{"$f":"(W117/6)*'Weighting Factors'!$O$7","v":10},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN116,VLOOKUP($CX117,'Audit Values'!$A:$BW,61,FALSE))","v":65},{"$f":"Y117*'Weighting Factors'!$O$8","v":12},12,{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO116,VLOOKUP($CX117,'Audit Values'!$A:$BW,60,FALSE))","v":355.1},{"$f":"AB117/6*'Weighting Factors'!$O$6","v":29.6},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS116,VLOOKUP($CX117,'Audit Values'!$A:$BU,63,FALSE))","v":968},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP116,VLOOKUP($CX117,'Audit Values'!$A:$BU,64,FALSE))","v":265},{"$f":"IF(A117=207, AE117,(AE117))*'Weighting Factors'!$O$9","v":128.30000000000001},{"$f":"MAX(CQ117,CR117)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG116,VLOOKUP($CX117,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ116,VLOOKUP($CX117,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ117*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR116,VLOOKUP($CX117,'Audit Values'!$A:$BU,66,FALSE))","v":201},252092,{"$f":"AM117/'Weighting Factors'!$O$5","v":53.6},{"$f":"CK117/'Weighting Factors'!$O$5","v":0},{"$f":"CO117/'Weighting Factors'!$O$5","v":0},701222,{"$f":"AQ117/'Weighting Factors'!$O$5","v":149},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X116,VLOOKUP($CX117,'Audit Values'!$A:$BU,47,FALSE))","v":0},1547.8,1398.8,{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA116,VLOOKUP($CX117,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB116,VLOOKUP($CX117,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV117*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW117*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX117*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F117>0,VLOOKUP($CX117,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F117),'Weighting Factors'!F117,VLOOKUP($CX117,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":26},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX117,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F117=\"\",\"\",IF('Weighting Factors'!H117=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U117+V117+AA117+AC117+AF117+AI117+AK117++AN117+AO117+AS117+AP117)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY117","v":6582753},{"$f":"SUM((AT117+AP117)*'Weighting Factors'!$O$5)+AY117","v":7283947},{"$f":"IF('Weighting Factors'!F117>0,'Weighting Factors'!F117,'Preliminary SO66'!AV116)","v":7303241},7283947,{"$f":"'Weighting Factors'!E117","v":0},{"$f":"Transportation!G117","v":-1040},{"$f":"IF(ISNA(VLOOKUP($CX117,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX117,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-1040,7282907,{"$f":"SUM((U117+V117+AA117+AC117+AF117+AI117+AK117+AN117+AO117+AP117)*'Weighting Factors'!O$12)+(MAX(AQ117,'Weighting Factors'!B117))","v":7629015},{"$f":"'LOB%'!F115","v":0.31},2364995,2332608,2332608,0.30580000000000002,{"$f":"ROUND(IF(U117<=99.9,(U117*1.014331),0),1)","v":0},{"$f":"AND(U117>99.9,U117<=299.9)","v":false},{"$f":"IF(BS117=TRUE,ROUND((U117-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU117*U117,1)","v":0},{"$f":"AND(U117>299.9,U117<=1621.9)","v":true},{"$f":"IF(BW117=TRUE,ROUND((U117-300)*1.2375,4),0)","v":771.95249999999999},0.27225100000000002,{"$f":"ROUND(BY117*U117,1)","v":251.5},{"$f":"ROUND(IF(U117>=1622,(U117*0.03504),0),1)","v":0},463,{"$f":"AL117/CB117","v":0.434},{"$f":"IF(CC117<0.06,1,IF(CC117>=18.29,52,MATCH(CC117-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":24},{"$f":"VLOOKUP(CD117, 'Weighting Factors'!$U$5:$X$56,4)","v":1110},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL117*CE117","v":223110},{"$f":"CG117*'Weighting Factors'!$Q$7","v":223110},252092,{"$f":"AM117/'Weighting Factors'!$O$5","v":53.6},0,0,0,{"$f":"SUM((AT117*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY117)*CM117","v":0},0,{"$f":"AE117/AD117","v":0.27379999999999999},{"$f":"IF(CP117>=50%,AE117*10.5%,0)","v":0},{"$f":"IF(AND(CP117>35%,CP117<50%),AE117*(CP117-35%)*0.7,0)","v":0},{"$f":"AU117+AR117","v":1547.8},{"$f":"'LOB Transfers'!G116","v":194540},{"$f":"'LOB Transfers'!J116","v":18194},{"$f":"'General Fund Transfers'!F116","v":603780},{"$f":"SUM(R117+T117+AV117+AW117+AX117/6)","v":951},"D0315"]
[316,"Thomas","Golden Plains ",177,null,0,177,178.5,null,0,178.5,165.2,null,0,165.2,{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C117,VLOOKUP($CX118,'Audit Values'!$A:$BW,73,FALSE))","v":166},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F117,VLOOKUP($CX118,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},166,{"$f":"IF('Military Provision'!J118=\"YES\", MAX('2022 Legal Max'!O118,'2022 Legal Max'!K118,AVERAGE('2022 Legal Max'!G118,'2022 Legal Max'!K118,'2022 Legal Max'!O118)), MAX(O118, K118))","v":178.5},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL117,VLOOKUP($CX118,'Audit Values'!$A:$BU,58,FALSE))","v":2},180.5,144.6,{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM117,VLOOKUP($CX118,'Audit Values'!$A:$BW,62,FALSE))","v":53.8},{"$f":"(W118/6)*'Weighting Factors'!$O$7","v":3.5},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN117,VLOOKUP($CX118,'Audit Values'!$A:$BW,61,FALSE))","v":19},{"$f":"Y118*'Weighting Factors'!$O$8","v":3.5},3.5,{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO117,VLOOKUP($CX118,'Audit Values'!$A:$BW,60,FALSE))","v":23},{"$f":"AB118/6*'Weighting Factors'!$O$6","v":1.9},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS117,VLOOKUP($CX118,'Audit Values'!$A:$BU,63,FALSE))","v":171},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP117,VLOOKUP($CX118,'Audit Values'!$A:$BU,64,FALSE))","v":73},{"$f":"IF(A118=207, AE118,(AE118))*'Weighting Factors'!$O$9","v":35.299999999999997},3.9,{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG117,VLOOKUP($CX118,'Audit Values'!$A:$BW,70,FALSE))","v":3.9},3.9,{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ117,VLOOKUP($CX118,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ118*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR117,VLOOKUP($CX118,'Audit Values'!$A:$BU,66,FALSE))","v":41},62077,{"$f":"AM118/'Weighting Factors'!$O$5","v":13.2},{"$f":"CK118/'Weighting Factors'!$O$5","v":0},{"$f":"CO118/'Weighting Factors'!$O$5","v":0},237713,{"$f":"AQ118/'Weighting Factors'!$O$5","v":50.5},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X117,VLOOKUP($CX118,'Audit Values'!$A:$BU,47,FALSE))","v":0},433.4,382.9,{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA117,VLOOKUP($CX118,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB117,VLOOKUP($CX118,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV118*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW118*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX118*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F118>0,VLOOKUP($CX118,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F118),'Weighting Factors'!F118,VLOOKUP($CX118,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX118,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U118+V118+AA118+AC118+AF118+AI118+AK118++AN118+AO118+AS118+AP118)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY118","v":1801927},{"$f":"SUM((AT118+AP118)*'Weighting Factors'!$O$5)+AY118","v":2039580},{"$f":"IF('Weighting Factors'!F118>0,'Weighting Factors'!F118,'Preliminary SO66'!AV117)","v":2250880},2039580,{"$f":"'Weighting Factors'!E118","v":0},{"$f":"Transportation!G118","v":0},{"$f":"IF(ISNA(VLOOKUP($CX118,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX118,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2039580,{"$f":"SUM((U118+V118+AA118+AC118+AF118+AI118+AK118+AN118+AO118+AP118)*'Weighting Factors'!O$12)+(MAX(AQ118,'Weighting Factors'!B118))","v":2143788},{"$f":"'LOB%'!F116","v":0.31},664574,670000,664574,0.31,{"$f":"ROUND(IF(U118<=99.9,(U118*1.014331),0),1)","v":0},{"$f":"AND(U118>99.9,U118<=299.9)","v":true},{"$f":"IF(BS118=TRUE,ROUND((U118-100)*9.655,3),0)","v":777.22799999999995},0.80094799999999999,{"$f":"ROUND(BU118*U118,1)","v":144.6},{"$f":"AND(U118>299.9,U118<=1621.9)","v":false},{"$f":"IF(BW118=TRUE,ROUND((U118-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY118*U118,1)","v":0},{"$f":"ROUND(IF(U118>=1622,(U118*0.03504),0),1)","v":0},242,{"$f":"AL118/CB118","v":0.16900000000000001},{"$f":"IF(CC118<0.06,1,IF(CC118>=18.29,52,MATCH(CC118-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":12},{"$f":"VLOOKUP(CD118, 'Weighting Factors'!$U$5:$X$56,4)","v":1340},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL118*CE118","v":54940},{"$f":"CG118*'Weighting Factors'!$Q$7","v":54940},62077,{"$f":"AM118/'Weighting Factors'!$O$5","v":13.2},0,0,0,{"$f":"SUM((AT118*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY118)*CM118","v":0},0,{"$f":"AE118/AD118","v":0.4269},{"$f":"IF(CP118>=50%,AE118*10.5%,0)","v":0},{"$f":"IF(AND(CP118>35%,CP118<50%),AE118*(CP118-35%)*0.7,0)","v":3.9},{"$f":"AU118+AR118","v":433.4},{"$f":"'LOB Transfers'!G117","v":54362},{"$f":"'LOB Transfers'!J117","v":5383},{"$f":"'General Fund Transfers'!F117","v":184475},{"$f":"SUM(R118+T118+AV118+AW118+AX118/6)","v":168},"D0316"]
[320,"Pottawatomie","Wamego ",1513.1,null,0,1513.1,1534.4,null,0,1534.4,1525.5,null,0,1525.5,{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C118,VLOOKUP($CX119,'Audit Values'!$A:$BW,73,FALSE))","v":1609.3},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F118,VLOOKUP($CX119,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1609.3,{"$f":"IF('Military Provision'!J119=\"YES\", MAX('2022 Legal Max'!O119,'2022 Legal Max'!K119,AVERAGE('2022 Legal Max'!G119,'2022 Legal Max'!K119,'2022 Legal Max'!O119)), MAX(O119, K119))","v":1534.4},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL118,VLOOKUP($CX119,'Audit Values'!$A:$BU,58,FALSE))","v":0},1534.4,99.4,{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM118,VLOOKUP($CX119,'Audit Values'!$A:$BW,62,FALSE))","v":13.6},{"$f":"(W119/6)*'Weighting Factors'!$O$7","v":0.9},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN118,VLOOKUP($CX119,'Audit Values'!$A:$BW,61,FALSE))","v":5},{"$f":"Y119*'Weighting Factors'!$O$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO118,VLOOKUP($CX119,'Audit Values'!$A:$BW,60,FALSE))","v":337.9},{"$f":"AB119/6*'Weighting Factors'!$O$6","v":28.2},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS118,VLOOKUP($CX119,'Audit Values'!$A:$BU,63,FALSE))","v":1629},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP118,VLOOKUP($CX119,'Audit Values'!$A:$BU,64,FALSE))","v":269},{"$f":"IF(A119=207, AE119,(AE119))*'Weighting Factors'!$O$9","v":130.19999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG118,VLOOKUP($CX119,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ118,VLOOKUP($CX119,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ119*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR118,VLOOKUP($CX119,'Audit Values'!$A:$BU,66,FALSE))","v":452},413679,{"$f":"AM119/'Weighting Factors'!$O$5","v":87.9},{"$f":"CK119/'Weighting Factors'!$O$5","v":0},{"$f":"CO119/'Weighting Factors'!$O$5","v":0},1588018,{"$f":"AQ119/'Weighting Factors'!$O$5","v":337.4},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X118,VLOOKUP($CX119,'Audit Values'!$A:$BU,47,FALSE))","v":0},2218.4,1881,{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA118,VLOOKUP($CX119,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB118,VLOOKUP($CX119,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},18.25,{"$f":"SUM(AV119*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW119*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX119*'Weighting Factors'!$R$12)","v":97939},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F119>0,VLOOKUP($CX119,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F119),'Weighting Factors'!F119,VLOOKUP($CX119,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX119,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U119+V119+AA119+AC119+AF119+AI119+AK119++AN119+AO119+AS119+AP119)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY119","v":8949925},{"$f":"SUM((AT119+AP119)*'Weighting Factors'!$O$5)+AY119","v":10537729},{"$f":"IF('Weighting Factors'!F119>0,'Weighting Factors'!F119,'Preliminary SO66'!AV118)","v":10791928},10537729,{"$f":"'Weighting Factors'!E119","v":0},{"$f":"Transportation!G119","v":0},{"$f":"IF(ISNA(VLOOKUP($CX119,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX119,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,10537729,{"$f":"SUM((U119+V119+AA119+AC119+AF119+AI119+AK119+AN119+AO119+AP119)*'Weighting Factors'!O$12)+(MAX(AQ119,'Weighting Factors'!B119))","v":10440004},{"$f":"'LOB%'!F117","v":0.31},3236401,3317843,3236401,0.31,{"$f":"ROUND(IF(U119<=99.9,(U119*1.014331),0),1)","v":0},{"$f":"AND(U119>99.9,U119<=299.9)","v":false},{"$f":"IF(BS119=TRUE,ROUND((U119-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU119*U119,1)","v":0},{"$f":"AND(U119>299.9,U119<=1621.9)","v":true},{"$f":"IF(BW119=TRUE,ROUND((U119-300)*1.2375,4),0)","v":1527.57},6.4800999999999997E-2,{"$f":"ROUND(BY119*U119,1)","v":99.4},{"$f":"ROUND(IF(U119>=1622,(U119*0.03504),0),1)","v":0},193,{"$f":"AL119/CB119","v":2.3420000000000001},{"$f":"IF(CC119<0.06,1,IF(CC119>=18.29,52,MATCH(CC119-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":39},{"$f":"VLOOKUP(CD119, 'Weighting Factors'!$U$5:$X$56,4)","v":810},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL119*CE119","v":366120},{"$f":"CG119*'Weighting Factors'!$Q$7","v":366120},413679,{"$f":"AM119/'Weighting Factors'!$O$5","v":87.9},0,0,0,{"$f":"SUM((AT119*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY119)*CM119","v":0},0,{"$f":"AE119/AD119","v":0.1651},{"$f":"IF(CP119>=50%,AE119*10.5%,0)","v":0},{"$f":"IF(AND(CP119>35%,CP119<50%),AE119*(CP119-35%)*0.7,0)","v":0},{"$f":"AU119+AR119","v":2218.4},{"$f":"'LOB Transfers'!G118","v":189977},{"$f":"'LOB Transfers'!J118","v":1295},{"$f":"'General Fund Transfers'!F118","v":612721},{"$f":"SUM(R119+T119+AV119+AW119+AX119/6)","v":1629.3},"D0320"]
[321,"Pottawatomie","Kaw Valley ",1078,null,0,1078,1071,null,0,1071,1029.3,null,0,1029.3,{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C119,VLOOKUP($CX120,'Audit Values'!$A:$BW,73,FALSE))","v":1020},{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F119,VLOOKUP($CX120,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1020,{"$f":"IF('Military Provision'!J120=\"YES\", MAX('2022 Legal Max'!O120,'2022 Legal Max'!K120,AVERAGE('2022 Legal Max'!G120,'2022 Legal Max'!K120,'2022 Legal Max'!O120)), MAX(O120, K120))","v":1071},{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL119,VLOOKUP($CX120,'Audit Values'!$A:$BU,58,FALSE))","v":14},1085,236,{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM119,VLOOKUP($CX120,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W120/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN119,VLOOKUP($CX120,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y120*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO119,VLOOKUP($CX120,'Audit Values'!$A:$BW,60,FALSE))","v":279.7},{"$f":"AB120/6*'Weighting Factors'!$O$6","v":23.3},{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS119,VLOOKUP($CX120,'Audit Values'!$A:$BU,63,FALSE))","v":1062},{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP119,VLOOKUP($CX120,'Audit Values'!$A:$BU,64,FALSE))","v":383},{"$f":"IF(A120=207, AE120,(AE120))*'Weighting Factors'!$O$9","v":185.4},2.8,{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG119,VLOOKUP($CX120,'Audit Values'!$A:$BW,70,FALSE))","v":5.7},5.7,{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ119,VLOOKUP($CX120,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ120*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR119,VLOOKUP($CX120,'Audit Values'!$A:$BU,66,FALSE))","v":366},384595,{"$f":"AM120/'Weighting Factors'!$O$5","v":81.7},{"$f":"CK120/'Weighting Factors'!$O$5","v":0},{"$f":"CO120/'Weighting Factors'!$O$5","v":0},1829810,{"$f":"AQ120/'Weighting Factors'!$O$5","v":388.8},{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X119,VLOOKUP($CX120,'Audit Values'!$A:$BU,47,FALSE))","v":2},2007.9,1619.1,{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA119,VLOOKUP($CX120,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB119,VLOOKUP($CX120,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV120*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW120*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX120*'Weighting Factors'!$R$12)","v":0},22,{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX120,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F120=\"\",\"\",IF('Weighting Factors'!H120=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U120+V120+AA120+AC120+AF120+AI120+AK120++AN120+AO120+AS120+AP120)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY120","v":7619485},{"$f":"SUM((AT120+AP120)*'Weighting Factors'!$O$5)+AY120","v":9449177},{"$f":"IF('Weighting Factors'!F120>0,'Weighting Factors'!F120,'Preliminary SO66'!AV119)","v":9449177},9449177,{"$f":"'Weighting Factors'!E120","v":0},{"$f":"Transportation!G120","v":-241698},{"$f":"IF(ISNA(VLOOKUP($CX120,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX120,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-241698,9207479,{"$f":"SUM((U120+V120+AA120+AC120+AF120+AI120+AK120+AN120+AO120+AP120)*'Weighting Factors'!O$12)+(MAX(AQ120,'Weighting Factors'!B120))","v":9439883},{"$f":"'LOB%'!F118","v":0.33},3115161,3096811,3096811,0.3281,{"$f":"ROUND(IF(U120<=99.9,(U120*1.014331),0),1)","v":0},{"$f":"AND(U120>99.9,U120<=299.9)","v":false},{"$f":"IF(BS120=TRUE,ROUND((U120-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU120*U120,1)","v":0},{"$f":"AND(U120>299.9,U120<=1621.9)","v":true},{"$f":"IF(BW120=TRUE,ROUND((U120-300)*1.2375,4),0)","v":971.4375},0.21748400000000001,{"$f":"ROUND(BY120*U120,1)","v":236},{"$f":"ROUND(IF(U120>=1622,(U120*0.03504),0),1)","v":0},311,{"$f":"AL120/CB120","v":1.177},{"$f":"IF(CC120<0.06,1,IF(CC120>=18.29,52,MATCH(CC120-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":33},{"$f":"VLOOKUP(CD120, 'Weighting Factors'!$U$5:$X$56,4)","v":930},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL120*CE120","v":340380},{"$f":"CG120*'Weighting Factors'!$Q$7","v":340380},384595,{"$f":"AM120/'Weighting Factors'!$O$5","v":81.7},0,0,0,{"$f":"SUM((AT120*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY120)*CM120","v":0},0,{"$f":"AE120/AD120","v":0.36059999999999998},{"$f":"IF(CP120>=50%,AE120*10.5%,0)","v":0},{"$f":"IF(AND(CP120>35%,CP120<50%),AE120*(CP120-35%)*0.7,0)","v":2.8},{"$f":"AU120+AR120","v":2007.9},{"$f":"'LOB Transfers'!G119","v":288313},{"$f":"'LOB Transfers'!J119","v":0},{"$f":"'General Fund Transfers'!F119","v":899317},{"$f":"SUM(R120+T120+AV120+AW120+AX120/6)","v":1034},"D0321"]
[322,"Pottawatomie","Onaga-Havensville-Wheaton ",293.5,null,0,293.5,304.3,null,0,304.3,284,null,0,284,{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C120,VLOOKUP($CX121,'Audit Values'!$A:$BW,73,FALSE))","v":294},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F120,VLOOKUP($CX121,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},294,{"$f":"IF('Military Provision'!J121=\"YES\", MAX('2022 Legal Max'!O121,'2022 Legal Max'!K121,AVERAGE('2022 Legal Max'!G121,'2022 Legal Max'!K121,'2022 Legal Max'!O121)), MAX(O121, K121))","v":304.3},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL120,VLOOKUP($CX121,'Audit Values'!$A:$BU,58,FALSE))","v":11},315.3,151,{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM120,VLOOKUP($CX121,'Audit Values'!$A:$BW,62,FALSE))","v":0.7},{"$f":"(W121/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN120,VLOOKUP($CX121,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y121*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO120,VLOOKUP($CX121,'Audit Values'!$A:$BW,60,FALSE))","v":53.1},{"$f":"AB121/6*'Weighting Factors'!$O$6","v":4.4000000000000004},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS120,VLOOKUP($CX121,'Audit Values'!$A:$BU,63,FALSE))","v":316},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP120,VLOOKUP($CX121,'Audit Values'!$A:$BU,64,FALSE))","v":52},{"$f":"IF(A121=207, AE121,(AE121))*'Weighting Factors'!$O$9","v":25.2},0,{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG120,VLOOKUP($CX121,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ120,VLOOKUP($CX121,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ121*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR120,VLOOKUP($CX121,'Audit Values'!$A:$BU,66,FALSE))","v":150},177959,{"$f":"AM121/'Weighting Factors'!$O$5","v":37.799999999999997},{"$f":"CK121/'Weighting Factors'!$O$5","v":0},{"$f":"CO121/'Weighting Factors'!$O$5","v":0},232610,{"$f":"AQ121/'Weighting Factors'!$O$5","v":49.4},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X120,VLOOKUP($CX121,'Audit Values'!$A:$BU,47,FALSE))","v":0},583.29999999999995,533.9,{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA120,VLOOKUP($CX121,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB120,VLOOKUP($CX121,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV121*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW121*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX121*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F121>0,VLOOKUP($CX121,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F121),'Weighting Factors'!F121,VLOOKUP($CX121,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX121,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F121=\"\",\"\",IF('Weighting Factors'!H121=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U121+V121+AA121+AC121+AF121+AI121+AK121++AN121+AO121+AS121+AP121)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY121","v":2517533},{"$f":"SUM((AT121+AP121)*'Weighting Factors'!$O$5)+AY121","v":2750010},{"$f":"IF('Weighting Factors'!F121>0,'Weighting Factors'!F121,'Preliminary SO66'!AV120)","v":2801482},2750010,{"$f":"'Weighting Factors'!E121","v":0},{"$f":"Transportation!G121","v":0},{"$f":"IF(ISNA(VLOOKUP($CX121,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX121,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2750010,{"$f":"SUM((U121+V121+AA121+AC121+AF121+AI121+AK121+AN121+AO121+AP121)*'Weighting Factors'!O$12)+(MAX(AQ121,'Weighting Factors'!B121))","v":2791077},{"$f":"'LOB%'!F119","v":0.31},865234,876321,865234,0.31,{"$f":"ROUND(IF(U121<=99.9,(U121*1.014331),0),1)","v":0},{"$f":"AND(U121>99.9,U121<=299.9)","v":false},{"$f":"IF(BS121=TRUE,ROUND((U121-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU121*U121,1)","v":0},{"$f":"AND(U121>299.9,U121<=1621.9)","v":true},{"$f":"IF(BW121=TRUE,ROUND((U121-300)*1.2375,4),0)","v":18.933800000000002},0.47898800000000002,{"$f":"ROUND(BY121*U121,1)","v":151},{"$f":"ROUND(IF(U121>=1622,(U121*0.03504),0),1)","v":0},256.39999999999998,{"$f":"AL121/CB121","v":0.58499999999999996},{"$f":"IF(CC121<0.06,1,IF(CC121>=18.29,52,MATCH(CC121-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD121, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL121*CE121","v":157500},{"$f":"CG121*'Weighting Factors'!$Q$7","v":157500},177959,{"$f":"AM121/'Weighting Factors'!$O$5","v":37.799999999999997},0,0,0,{"$f":"SUM((AT121*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY121)*CM121","v":0},0,{"$f":"AE121/AD121","v":0.1646},{"$f":"IF(CP121>=50%,AE121*10.5%,0)","v":0},{"$f":"IF(AND(CP121>35%,CP121<50%),AE121*(CP121-35%)*0.7,0)","v":0},{"$f":"AU121+AR121","v":583.29999999999995},{"$f":"'LOB Transfers'!G120","v":38070},{"$f":"'LOB Transfers'!J120","v":260},{"$f":"'General Fund Transfers'!F120","v":118591},{"$f":"SUM(R121+T121+AV121+AW121+AX121/6)","v":306},"D0322"]
[323,"Pottawatomie","Rock Creek ",1079.9000000000001,null,0,1079.9000000000001,1133,null,0,1133,1153.5,null,0,1153.5,{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C121,VLOOKUP($CX122,'Audit Values'!$A:$BW,73,FALSE))","v":1214},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F121,VLOOKUP($CX122,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1214,{"$f":"IF('Military Provision'!J122=\"YES\", MAX('2022 Legal Max'!O122,'2022 Legal Max'!K122,AVERAGE('2022 Legal Max'!G122,'2022 Legal Max'!K122,'2022 Legal Max'!O122)), MAX(O122, K122))","v":1153.5},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL121,VLOOKUP($CX122,'Audit Values'!$A:$BU,58,FALSE))","v":10.5},1164,221.9,{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM121,VLOOKUP($CX122,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W122/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN121,VLOOKUP($CX122,'Audit Values'!$A:$BW,61,FALSE))","v":5},{"$f":"Y122*'Weighting Factors'!$O$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO121,VLOOKUP($CX122,'Audit Values'!$A:$BW,60,FALSE))","v":246.1},{"$f":"AB122/6*'Weighting Factors'!$O$6","v":20.5},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS121,VLOOKUP($CX122,'Audit Values'!$A:$BU,63,FALSE))","v":1245},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP121,VLOOKUP($CX122,'Audit Values'!$A:$BU,64,FALSE))","v":217},{"$f":"IF(A122=207, AE122,(AE122))*'Weighting Factors'!$O$9","v":105},0,{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG121,VLOOKUP($CX122,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ121,VLOOKUP($CX122,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ122*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR121,VLOOKUP($CX122,'Audit Values'!$A:$BU,66,FALSE))","v":828.7},702261,{"$f":"AM122/'Weighting Factors'!$O$5","v":149.19999999999999},{"$f":"CK122/'Weighting Factors'!$O$5","v":0},{"$f":"CO122/'Weighting Factors'!$O$5","v":0},1149871,{"$f":"AQ122/'Weighting Factors'!$O$5","v":244.3},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X121,VLOOKUP($CX122,'Audit Values'!$A:$BU,47,FALSE))","v":0},1905.8,1661.5,{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA121,VLOOKUP($CX122,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB121,VLOOKUP($CX122,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.6},0,{"$f":"SUM(AV122*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW122*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX122*'Weighting Factors'!$R$12)","v":21020},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F122>0,VLOOKUP($CX122,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F122),'Weighting Factors'!F122,VLOOKUP($CX122,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX122,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F122=\"\",\"\",IF('Weighting Factors'!H122=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U122+V122+AA122+AC122+AF122+AI122+AK122++AN122+AO122+AS122+AP122)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY122","v":7840039},{"$f":"SUM((AT122+AP122)*'Weighting Factors'!$O$5)+AY122","v":8989715},{"$f":"IF('Weighting Factors'!F122>0,'Weighting Factors'!F122,'Preliminary SO66'!AV121)","v":9104639},8989715,{"$f":"'Weighting Factors'!E122","v":0},{"$f":"Transportation!G122","v":0},{"$f":"IF(ISNA(VLOOKUP($CX122,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX122,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,8989715,{"$f":"SUM((U122+V122+AA122+AC122+AF122+AI122+AK122+AN122+AO122+AP122)*'Weighting Factors'!O$12)+(MAX(AQ122,'Weighting Factors'!B122))","v":8968890},{"$f":"'LOB%'!F120","v":0.31},2780356,2817841,2780356,0.31,{"$f":"ROUND(IF(U122<=99.9,(U122*1.014331),0),1)","v":0},{"$f":"AND(U122>99.9,U122<=299.9)","v":false},{"$f":"IF(BS122=TRUE,ROUND((U122-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU122*U122,1)","v":0},{"$f":"AND(U122>299.9,U122<=1621.9)","v":true},{"$f":"IF(BW122=TRUE,ROUND((U122-300)*1.2375,4),0)","v":1069.2},0.19064400000000001,{"$f":"ROUND(BY122*U122,1)","v":221.9},{"$f":"ROUND(IF(U122>=1622,(U122*0.03504),0),1)","v":0},233,{"$f":"AL122/CB122","v":3.5569999999999999},{"$f":"IF(CC122<0.06,1,IF(CC122>=18.29,52,MATCH(CC122-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":42},{"$f":"VLOOKUP(CD122, 'Weighting Factors'!$U$5:$X$56,4)","v":750},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL122*CE122","v":621525},{"$f":"CG122*'Weighting Factors'!$Q$7","v":621525},702261,{"$f":"AM122/'Weighting Factors'!$O$5","v":149.19999999999999},0,0,0,{"$f":"SUM((AT122*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY122)*CM122","v":0},0,{"$f":"AE122/AD122","v":0.17430000000000001},{"$f":"IF(CP122>=50%,AE122*10.5%,0)","v":0},{"$f":"IF(AND(CP122>35%,CP122<50%),AE122*(CP122-35%)*0.7,0)","v":0},{"$f":"AU122+AR122","v":1905.8},{"$f":"'LOB Transfers'!G121","v":154032},{"$f":"'LOB Transfers'!J121","v":1390},{"$f":"'General Fund Transfers'!F121","v":494130},{"$f":"SUM(R122+T122+AV122+AW122+AX122/6)","v":1229.0999999999999},"D0323"]
[325,"Phillips","Phillipsburg ",595.5,null,0,595.5,590.5,null,0,590.5,579.5,null,0,579.5,{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C122,VLOOKUP($CX123,'Audit Values'!$A:$BW,73,FALSE))","v":560},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F122,VLOOKUP($CX123,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},560,{"$f":"IF('Military Provision'!J123=\"YES\", MAX('2022 Legal Max'!O123,'2022 Legal Max'!K123,AVERAGE('2022 Legal Max'!G123,'2022 Legal Max'!K123,'2022 Legal Max'!O123)), MAX(O123, K123))","v":590.5},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL122,VLOOKUP($CX123,'Audit Values'!$A:$BU,58,FALSE))","v":0},590.5,227.6,{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM122,VLOOKUP($CX123,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W123/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN122,VLOOKUP($CX123,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y123*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO122,VLOOKUP($CX123,'Audit Values'!$A:$BW,60,FALSE))","v":224.4},{"$f":"AB123/6*'Weighting Factors'!$O$6","v":18.7},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS122,VLOOKUP($CX123,'Audit Values'!$A:$BU,63,FALSE))","v":565},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP122,VLOOKUP($CX123,'Audit Values'!$A:$BU,64,FALSE))","v":144},{"$f":"IF(A123=207, AE123,(AE123))*'Weighting Factors'!$O$9","v":69.7},0,{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG122,VLOOKUP($CX123,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ122,VLOOKUP($CX123,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ123*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR122,VLOOKUP($CX123,'Audit Values'!$A:$BU,66,FALSE))","v":94.5},131334,{"$f":"AM123/'Weighting Factors'!$O$5","v":27.9},{"$f":"CK123/'Weighting Factors'!$O$5","v":0},{"$f":"CO123/'Weighting Factors'!$O$5","v":0},769001,{"$f":"AQ123/'Weighting Factors'!$O$5","v":163.4},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X122,VLOOKUP($CX123,'Audit Values'!$A:$BU,47,FALSE))","v":0},1097.8,934.4,{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA122,VLOOKUP($CX123,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB122,VLOOKUP($CX123,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV123*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW123*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX123*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F123>0,VLOOKUP($CX123,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F123),'Weighting Factors'!F123,VLOOKUP($CX123,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX123,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F123=\"\",\"\",IF('Weighting Factors'!H123=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U123+V123+AA123+AC123+AF123+AI123+AK123++AN123+AO123+AS123+AP123)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY123","v":4397286},{"$f":"SUM((AT123+AP123)*'Weighting Factors'!$O$5)+AY123","v":5166247},{"$f":"IF('Weighting Factors'!F123>0,'Weighting Factors'!F123,'Preliminary SO66'!AV122)","v":5289544},5166247,{"$f":"'Weighting Factors'!E123","v":0},{"$f":"Transportation!G123","v":0},{"$f":"IF(ISNA(VLOOKUP($CX123,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX123,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5166247,{"$f":"SUM((U123+V123+AA123+AC123+AF123+AI123+AK123+AN123+AO123+AP123)*'Weighting Factors'!O$12)+(MAX(AQ123,'Weighting Factors'!B123))","v":5166287},{"$f":"'LOB%'!F121","v":0.31},1601549,1639705,1601549,0.31,{"$f":"ROUND(IF(U123<=99.9,(U123*1.014331),0),1)","v":0},{"$f":"AND(U123>99.9,U123<=299.9)","v":false},{"$f":"IF(BS123=TRUE,ROUND((U123-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU123*U123,1)","v":0},{"$f":"AND(U123>299.9,U123<=1621.9)","v":true},{"$f":"IF(BW123=TRUE,ROUND((U123-300)*1.2375,4),0)","v":359.49380000000002},0.38548900000000003,{"$f":"ROUND(BY123*U123,1)","v":227.6},{"$f":"ROUND(IF(U123>=1622,(U123*0.03504),0),1)","v":0},353,{"$f":"AL123/CB123","v":0.26800000000000002},{"$f":"IF(CC123<0.06,1,IF(CC123>=18.29,52,MATCH(CC123-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":18},{"$f":"VLOOKUP(CD123, 'Weighting Factors'!$U$5:$X$56,4)","v":1230},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL123*CE123","v":116235},{"$f":"CG123*'Weighting Factors'!$Q$7","v":116235},131334,{"$f":"AM123/'Weighting Factors'!$O$5","v":27.9},0,0,0,{"$f":"SUM((AT123*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY123)*CM123","v":0},0,{"$f":"AE123/AD123","v":0.25490000000000002},{"$f":"IF(CP123>=50%,AE123*10.5%,0)","v":0},{"$f":"IF(AND(CP123>35%,CP123<50%),AE123*(CP123-35%)*0.7,0)","v":0},{"$f":"AU123+AR123","v":1097.8},{"$f":"'LOB Transfers'!G122","v":101698},{"$f":"'LOB Transfers'!J122","v":0},{"$f":"'General Fund Transfers'!F122","v":328008},{"$f":"SUM(R123+T123+AV123+AW123+AX123/6)","v":560},"D0325"]
[326,"Phillips","Logan ",136.5,null,0,136.5,123.2,null,0,123.2,132.6,null,0,132.6,{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C123,VLOOKUP($CX124,'Audit Values'!$A:$BW,73,FALSE))","v":127},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F123,VLOOKUP($CX124,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},127,{"$f":"IF('Military Provision'!J124=\"YES\", MAX('2022 Legal Max'!O124,'2022 Legal Max'!K124,AVERAGE('2022 Legal Max'!G124,'2022 Legal Max'!K124,'2022 Legal Max'!O124)), MAX(O124, K124))","v":132.6},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL123,VLOOKUP($CX124,'Audit Values'!$A:$BU,58,FALSE))","v":2},134.6,124.2,{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM123,VLOOKUP($CX124,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W124/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN123,VLOOKUP($CX124,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y124*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO123,VLOOKUP($CX124,'Audit Values'!$A:$BW,60,FALSE))","v":62},{"$f":"AB124/6*'Weighting Factors'!$O$6","v":5.2},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS123,VLOOKUP($CX124,'Audit Values'!$A:$BU,63,FALSE))","v":132},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP123,VLOOKUP($CX124,'Audit Values'!$A:$BU,64,FALSE))","v":46},{"$f":"IF(A124=207, AE124,(AE124))*'Weighting Factors'!$O$9","v":22.3},0,{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG123,VLOOKUP($CX124,'Audit Values'!$A:$BW,70,FALSE))","v":0.3},0.3,{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ123,VLOOKUP($CX124,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ124*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR123,VLOOKUP($CX124,'Audit Values'!$A:$BU,66,FALSE))","v":43},68506,{"$f":"AM124/'Weighting Factors'!$O$5","v":14.6},{"$f":"CK124/'Weighting Factors'!$O$5","v":0},{"$f":"CO124/'Weighting Factors'!$O$5","v":0},175779,{"$f":"AQ124/'Weighting Factors'!$O$5","v":37.4},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X123,VLOOKUP($CX124,'Audit Values'!$A:$BU,47,FALSE))","v":0},338.6,301.2,{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA123,VLOOKUP($CX124,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB123,VLOOKUP($CX124,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV124*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW124*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX124*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F124>0,VLOOKUP($CX124,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F124),'Weighting Factors'!F124,VLOOKUP($CX124,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX124,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U124+V124+AA124+AC124+AF124+AI124+AK124++AN124+AO124+AS124+AP124)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY124","v":1417447},{"$f":"SUM((AT124+AP124)*'Weighting Factors'!$O$5)+AY124","v":1593452},{"$f":"IF('Weighting Factors'!F124>0,'Weighting Factors'!F124,'Preliminary SO66'!AV123)","v":1603805},1593452,{"$f":"'Weighting Factors'!E124","v":0},{"$f":"Transportation!G124","v":0},{"$f":"IF(ISNA(VLOOKUP($CX124,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX124,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1593452,{"$f":"SUM((U124+V124+AA124+AC124+AF124+AI124+AK124+AN124+AO124+AP124)*'Weighting Factors'!O$12)+(MAX(AQ124,'Weighting Factors'!B124))","v":1633972},{"$f":"'LOB%'!F122","v":0.31},506531,502301,502301,0.30740000000000001,{"$f":"ROUND(IF(U124<=99.9,(U124*1.014331),0),1)","v":0},{"$f":"AND(U124>99.9,U124<=299.9)","v":true},{"$f":"IF(BS124=TRUE,ROUND((U124-100)*9.655,3),0)","v":334.06299999999999},0.92261599999999999,{"$f":"ROUND(BU124*U124,1)","v":124.2},{"$f":"AND(U124>299.9,U124<=1621.9)","v":false},{"$f":"IF(BW124=TRUE,ROUND((U124-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY124*U124,1)","v":0},{"$f":"ROUND(IF(U124>=1622,(U124*0.03504),0),1)","v":0},332.1,{"$f":"AL124/CB124","v":0.129},{"$f":"IF(CC124<0.06,1,IF(CC124>=18.29,52,MATCH(CC124-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":8},{"$f":"VLOOKUP(CD124, 'Weighting Factors'!$U$5:$X$56,4)","v":1410},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL124*CE124","v":60630},{"$f":"CG124*'Weighting Factors'!$Q$7","v":60630},68506,{"$f":"AM124/'Weighting Factors'!$O$5","v":14.6},0,0,0,{"$f":"SUM((AT124*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY124)*CM124","v":0},0,{"$f":"AE124/AD124","v":0.34849999999999998},{"$f":"IF(CP124>=50%,AE124*10.5%,0)","v":0},{"$f":"IF(AND(CP124>35%,CP124<50%),AE124*(CP124-35%)*0.7,0)","v":0},{"$f":"AU124+AR124","v":338.6},{"$f":"'LOB Transfers'!G123","v":33303},{"$f":"'LOB Transfers'!J123","v":0},{"$f":"'General Fund Transfers'!F123","v":106356},{"$f":"SUM(R124+T124+AV124+AW124+AX124/6)","v":129},"D0326"]
[327,"Ellsworth","Ellsworth ",636,null,0,636,631.1,null,0,631.1,575.6,null,0,575.6,{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C124,VLOOKUP($CX125,'Audit Values'!$A:$BW,73,FALSE))","v":633.70000000000005},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F124,VLOOKUP($CX125,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},633.70000000000005,{"$f":"IF('Military Provision'!J125=\"YES\", MAX('2022 Legal Max'!O125,'2022 Legal Max'!K125,AVERAGE('2022 Legal Max'!G125,'2022 Legal Max'!K125,'2022 Legal Max'!O125)), MAX(O125, K125))","v":631.1},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL124,VLOOKUP($CX125,'Audit Values'!$A:$BU,58,FALSE))","v":0},631.1,234.6,{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM124,VLOOKUP($CX125,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W125/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN124,VLOOKUP($CX125,'Audit Values'!$A:$BW,61,FALSE))","v":5},{"$f":"Y125*'Weighting Factors'!$O$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO124,VLOOKUP($CX125,'Audit Values'!$A:$BW,60,FALSE))","v":126.9},{"$f":"AB125/6*'Weighting Factors'!$O$6","v":10.6},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS124,VLOOKUP($CX125,'Audit Values'!$A:$BU,63,FALSE))","v":635},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP124,VLOOKUP($CX125,'Audit Values'!$A:$BU,64,FALSE))","v":125},{"$f":"IF(A125=207, AE125,(AE125))*'Weighting Factors'!$O$9","v":60.5},0,{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG124,VLOOKUP($CX125,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ124,VLOOKUP($CX125,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ125*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR124,VLOOKUP($CX125,'Audit Values'!$A:$BU,66,FALSE))","v":261},309649,{"$f":"AM125/'Weighting Factors'!$O$5","v":65.8},{"$f":"CK125/'Weighting Factors'!$O$5","v":0},{"$f":"CO125/'Weighting Factors'!$O$5","v":0},626182,{"$f":"AQ125/'Weighting Factors'!$O$5","v":133.1},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X124,VLOOKUP($CX125,'Audit Values'!$A:$BU,47,FALSE))","v":2},1138.5999999999999,1005.5,{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA124,VLOOKUP($CX125,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB124,VLOOKUP($CX125,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV125*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW125*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX125*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F125>0,VLOOKUP($CX125,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F125),'Weighting Factors'!F125,VLOOKUP($CX125,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX125,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F125=\"\",\"\",IF('Weighting Factors'!H125=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U125+V125+AA125+AC125+AF125+AI125+AK125++AN125+AO125+AS125+AP125)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY125","v":4731883},{"$f":"SUM((AT125+AP125)*'Weighting Factors'!$O$5)+AY125","v":5358252},{"$f":"IF('Weighting Factors'!F125>0,'Weighting Factors'!F125,'Preliminary SO66'!AV124)","v":5440607},5358252,{"$f":"'Weighting Factors'!E125","v":0},{"$f":"Transportation!G125","v":-107918},{"$f":"IF(ISNA(VLOOKUP($CX125,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX125,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-107918,5250334,{"$f":"SUM((U125+V125+AA125+AC125+AF125+AI125+AK125+AN125+AO125+AP125)*'Weighting Factors'!O$12)+(MAX(AQ125,'Weighting Factors'!B125))","v":5348653},{"$f":"'LOB%'!F123","v":0.31},1658082,1683635,1658082,0.31,{"$f":"ROUND(IF(U125<=99.9,(U125*1.014331),0),1)","v":0},{"$f":"AND(U125>99.9,U125<=299.9)","v":false},{"$f":"IF(BS125=TRUE,ROUND((U125-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU125*U125,1)","v":0},{"$f":"AND(U125>299.9,U125<=1621.9)","v":true},{"$f":"IF(BW125=TRUE,ROUND((U125-300)*1.2375,4),0)","v":409.73630000000003},0.37169600000000003,{"$f":"ROUND(BY125*U125,1)","v":234.6},{"$f":"ROUND(IF(U125>=1622,(U125*0.03504),0),1)","v":0},425.3,{"$f":"AL125/CB125","v":0.61399999999999999},{"$f":"IF(CC125<0.06,1,IF(CC125>=18.29,52,MATCH(CC125-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD125, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL125*CE125","v":274050},{"$f":"CG125*'Weighting Factors'!$Q$7","v":274050},309649,{"$f":"AM125/'Weighting Factors'!$O$5","v":65.8},0,0,0,{"$f":"SUM((AT125*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY125)*CM125","v":0},0,{"$f":"AE125/AD125","v":0.19689999999999999},{"$f":"IF(CP125>=50%,AE125*10.5%,0)","v":0},{"$f":"IF(AND(CP125>35%,CP125<50%),AE125*(CP125-35%)*0.7,0)","v":0},{"$f":"AU125+AR125","v":1138.5999999999999},{"$f":"'LOB Transfers'!G124","v":88210},{"$f":"'LOB Transfers'!J124","v":1326},{"$f":"'General Fund Transfers'!F124","v":284713},{"$f":"SUM(R125+T125+AV125+AW125+AX125/6)","v":633.70000000000005},"D0327"]
[329,"Wabaunsee","Wabaunsee",447.1,null,0,447.1,425.9,null,0,425.9,410.9,null,0,410.9,{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C125,VLOOKUP($CX126,'Audit Values'!$A:$BW,73,FALSE))","v":381.6},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F125,VLOOKUP($CX126,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},381.6,{"$f":"IF('Military Provision'!J126=\"YES\", MAX('2022 Legal Max'!O126,'2022 Legal Max'!K126,AVERAGE('2022 Legal Max'!G126,'2022 Legal Max'!K126,'2022 Legal Max'!O126)), MAX(O126, K126))","v":425.9},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL125,VLOOKUP($CX126,'Audit Values'!$A:$BU,58,FALSE))","v":8},433.9,190.3,{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM125,VLOOKUP($CX126,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W126/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN125,VLOOKUP($CX126,'Audit Values'!$A:$BW,61,FALSE))","v":2},{"$f":"Y126*'Weighting Factors'!$O$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO125,VLOOKUP($CX126,'Audit Values'!$A:$BW,60,FALSE))","v":149.80000000000001},{"$f":"AB126/6*'Weighting Factors'!$O$6","v":12.5},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS125,VLOOKUP($CX126,'Audit Values'!$A:$BU,63,FALSE))","v":404},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP125,VLOOKUP($CX126,'Audit Values'!$A:$BU,64,FALSE))","v":50},{"$f":"IF(A126=207, AE126,(AE126))*'Weighting Factors'!$O$9","v":24.2},0,{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG125,VLOOKUP($CX126,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ125,VLOOKUP($CX126,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ126*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR125,VLOOKUP($CX126,'Audit Values'!$A:$BU,66,FALSE))","v":228.5},276255,{"$f":"AM126/'Weighting Factors'!$O$5","v":58.7},{"$f":"CK126/'Weighting Factors'!$O$5","v":0},{"$f":"CO126/'Weighting Factors'!$O$5","v":0},456745,{"$f":"AQ126/'Weighting Factors'!$O$5","v":97.1},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X125,VLOOKUP($CX126,'Audit Values'!$A:$BU,47,FALSE))","v":0},817.1,720,{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA125,VLOOKUP($CX126,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB125,VLOOKUP($CX126,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV126*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW126*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX126*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F126>0,VLOOKUP($CX126,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F126),'Weighting Factors'!F126,VLOOKUP($CX126,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX126,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F126=\"\",\"\",IF('Weighting Factors'!H126=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U126+V126+AA126+AC126+AF126+AI126+AK126++AN126+AO126+AS126+AP126)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY126","v":3388320},{"$f":"SUM((AT126+AP126)*'Weighting Factors'!$O$5)+AY126","v":3845273},{"$f":"IF('Weighting Factors'!F126>0,'Weighting Factors'!F126,'Preliminary SO66'!AV125)","v":3974452},3845273,{"$f":"'Weighting Factors'!E126","v":0},{"$f":"Transportation!G126","v":0},{"$f":"IF(ISNA(VLOOKUP($CX126,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX126,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3845273,{"$f":"SUM((U126+V126+AA126+AC126+AF126+AI126+AK126+AN126+AO126+AP126)*'Weighting Factors'!O$12)+(MAX(AQ126,'Weighting Factors'!B126))","v":3925282},{"$f":"'LOB%'!F124","v":0.33},1295343,1324229,1295343,0.33,{"$f":"ROUND(IF(U126<=99.9,(U126*1.014331),0),1)","v":0},{"$f":"AND(U126>99.9,U126<=299.9)","v":false},{"$f":"IF(BS126=TRUE,ROUND((U126-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU126*U126,1)","v":0},{"$f":"AND(U126>299.9,U126<=1621.9)","v":true},{"$f":"IF(BW126=TRUE,ROUND((U126-300)*1.2375,4),0)","v":165.7013},0.43869399999999997,{"$f":"ROUND(BY126*U126,1)","v":190.3},{"$f":"ROUND(IF(U126>=1622,(U126*0.03504),0),1)","v":0},397,{"$f":"AL126/CB126","v":0.57599999999999996},{"$f":"IF(CC126<0.06,1,IF(CC126>=18.29,52,MATCH(CC126-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":26},{"$f":"VLOOKUP(CD126, 'Weighting Factors'!$U$5:$X$56,4)","v":1070},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL126*CE126","v":244495},{"$f":"CG126*'Weighting Factors'!$Q$7","v":244495},276255,{"$f":"AM126/'Weighting Factors'!$O$5","v":58.7},0,0,0,{"$f":"SUM((AT126*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY126)*CM126","v":0},0,{"$f":"AE126/AD126","v":0.12379999999999999},{"$f":"IF(CP126>=50%,AE126*10.5%,0)","v":0},{"$f":"IF(AND(CP126>35%,CP126<50%),AE126*(CP126-35%)*0.7,0)","v":0},{"$f":"AU126+AR126","v":817.1},{"$f":"'LOB Transfers'!G125","v":38731},{"$f":"'LOB Transfers'!J125","v":648},{"$f":"'General Fund Transfers'!F125","v":113885},{"$f":"SUM(R126+T126+AV126+AW126+AX126/6)","v":389.6},"D0329"]
[330,"Wabaunsee","Mission Valley ",433.7,null,0,433.7,437.7,null,0,437.7,430,null,0,430,{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C126,VLOOKUP($CX127,'Audit Values'!$A:$BW,73,FALSE))","v":438.5},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F126,VLOOKUP($CX127,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},438.5,{"$f":"IF('Military Provision'!J127=\"YES\", MAX('2022 Legal Max'!O127,'2022 Legal Max'!K127,AVERAGE('2022 Legal Max'!G127,'2022 Legal Max'!K127,'2022 Legal Max'!O127)), MAX(O127, K127))","v":437.7},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL126,VLOOKUP($CX127,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},444.2,193.3,{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM126,VLOOKUP($CX127,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W127/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN126,VLOOKUP($CX127,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y127*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO126,VLOOKUP($CX127,'Audit Values'!$A:$BW,60,FALSE))","v":231.9},{"$f":"AB127/6*'Weighting Factors'!$O$6","v":19.3},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS126,VLOOKUP($CX127,'Audit Values'!$A:$BU,63,FALSE))","v":457},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP126,VLOOKUP($CX127,'Audit Values'!$A:$BU,64,FALSE))","v":69},{"$f":"IF(A127=207, AE127,(AE127))*'Weighting Factors'!$O$9","v":33.4},0,{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG126,VLOOKUP($CX127,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ126,VLOOKUP($CX127,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ127*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR126,VLOOKUP($CX127,'Audit Values'!$A:$BU,66,FALSE))","v":319},356834,{"$f":"AM127/'Weighting Factors'!$O$5","v":75.8},{"$f":"CK127/'Weighting Factors'!$O$5","v":0},{"$f":"CO127/'Weighting Factors'!$O$5","v":0},692692,{"$f":"AQ127/'Weighting Factors'!$O$5","v":147.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X126,VLOOKUP($CX127,'Audit Values'!$A:$BU,47,FALSE))","v":0},913.2,766,{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA126,VLOOKUP($CX127,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB126,VLOOKUP($CX127,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV127*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW127*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX127*'Weighting Factors'!$R$12)","v":10000},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F127>0,VLOOKUP($CX127,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F127),'Weighting Factors'!F127,VLOOKUP($CX127,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX127,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F127=\"\",\"\",IF('Weighting Factors'!H127=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U127+V127+AA127+AC127+AF127+AI127+AK127++AN127+AO127+AS127+AP127)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY127","v":3614796},{"$f":"SUM((AT127+AP127)*'Weighting Factors'!$O$5)+AY127","v":4307519},{"$f":"IF('Weighting Factors'!F127>0,'Weighting Factors'!F127,'Preliminary SO66'!AV126)","v":4653822},4307519,{"$f":"'Weighting Factors'!E127","v":0},{"$f":"Transportation!G127","v":0},{"$f":"IF(ISNA(VLOOKUP($CX127,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX127,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4307519,{"$f":"SUM((U127+V127+AA127+AC127+AF127+AI127+AK127+AN127+AO127+AP127)*'Weighting Factors'!O$12)+(MAX(AQ127,'Weighting Factors'!B127))","v":4297488},{"$f":"'LOB%'!F125","v":0.31},1332221,1434987,1332221,0.31,{"$f":"ROUND(IF(U127<=99.9,(U127*1.014331),0),1)","v":0},{"$f":"AND(U127>99.9,U127<=299.9)","v":false},{"$f":"IF(BS127=TRUE,ROUND((U127-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU127*U127,1)","v":0},{"$f":"AND(U127>299.9,U127<=1621.9)","v":true},{"$f":"IF(BW127=TRUE,ROUND((U127-300)*1.2375,4),0)","v":178.44749999999999},0.435195,{"$f":"ROUND(BY127*U127,1)","v":193.3},{"$f":"ROUND(IF(U127>=1622,(U127*0.03504),0),1)","v":0},370,{"$f":"AL127/CB127","v":0.86199999999999999},{"$f":"IF(CC127<0.06,1,IF(CC127>=18.29,52,MATCH(CC127-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD127, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL127*CE127","v":315810},{"$f":"CG127*'Weighting Factors'!$Q$7","v":315810},356834,{"$f":"AM127/'Weighting Factors'!$O$5","v":75.8},0,0,0,{"$f":"SUM((AT127*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY127)*CM127","v":0},0,{"$f":"AE127/AD127","v":0.151},{"$f":"IF(CP127>=50%,AE127*10.5%,0)","v":0},{"$f":"IF(AND(CP127>35%,CP127<50%),AE127*(CP127-35%)*0.7,0)","v":0},{"$f":"AU127+AR127","v":913.2},{"$f":"'LOB Transfers'!G126","v":49026},{"$f":"'LOB Transfers'!J126","v":0},{"$f":"'General Fund Transfers'!F126","v":157180},{"$f":"SUM(R127+T127+AV127+AW127+AX127/6)","v":447},"D0330"]
[331,"Kingman","Kingman - Norwich ",854.3,null,0,854.3,817.6,null,0,817.6,768.9,null,0,768.9,{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C127,VLOOKUP($CX128,'Audit Values'!$A:$BW,73,FALSE))","v":815.3},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F127,VLOOKUP($CX128,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},815.3,{"$f":"IF('Military Provision'!J128=\"YES\", MAX('2022 Legal Max'!O128,'2022 Legal Max'!K128,AVERAGE('2022 Legal Max'!G128,'2022 Legal Max'!K128,'2022 Legal Max'!O128)), MAX(O128, K128))","v":817.6},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL127,VLOOKUP($CX128,'Audit Values'!$A:$BU,58,FALSE))","v":15.5},833.1,252.5,{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM127,VLOOKUP($CX128,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W128/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN127,VLOOKUP($CX128,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y128*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO127,VLOOKUP($CX128,'Audit Values'!$A:$BW,60,FALSE))","v":371.8},{"$f":"AB128/6*'Weighting Factors'!$O$6","v":31},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS127,VLOOKUP($CX128,'Audit Values'!$A:$BU,63,FALSE))","v":877},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP127,VLOOKUP($CX128,'Audit Values'!$A:$BU,64,FALSE))","v":261},{"$f":"IF(A128=207, AE128,(AE128))*'Weighting Factors'!$O$9","v":126.3},0,{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG127,VLOOKUP($CX128,'Audit Values'!$A:$BW,70,FALSE))","v":2},2,{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ127,VLOOKUP($CX128,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ128*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR127,VLOOKUP($CX128,'Audit Values'!$A:$BU,66,FALSE))","v":230.7},294555,{"$f":"AM128/'Weighting Factors'!$O$5","v":62.6},{"$f":"CK128/'Weighting Factors'!$O$5","v":0},{"$f":"CO128/'Weighting Factors'!$O$5","v":0},1084887,{"$f":"AQ128/'Weighting Factors'!$O$5","v":230.5},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X127,VLOOKUP($CX128,'Audit Values'!$A:$BU,47,FALSE))","v":0},1538,1307.5,{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA127,VLOOKUP($CX128,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB127,VLOOKUP($CX128,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":2.9},12.5,{"$f":"SUM(AV128*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW128*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX128*'Weighting Factors'!$R$12)","v":103793},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F128>0,VLOOKUP($CX128,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F128),'Weighting Factors'!F128,VLOOKUP($CX128,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX128,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F128=\"\",\"\",IF('Weighting Factors'!H128=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U128+V128+AA128+AC128+AF128+AI128+AK128++AN128+AO128+AS128+AP128)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY128","v":6256888},{"$f":"SUM((AT128+AP128)*'Weighting Factors'!$O$5)+AY128","v":7341621},{"$f":"IF('Weighting Factors'!F128>0,'Weighting Factors'!F128,'Preliminary SO66'!AV127)","v":7693714},7341621,{"$f":"'Weighting Factors'!E128","v":0},{"$f":"Transportation!G128","v":0},{"$f":"IF(ISNA(VLOOKUP($CX128,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX128,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7341621,{"$f":"SUM((U128+V128+AA128+AC128+AF128+AI128+AK128+AN128+AO128+AP128)*'Weighting Factors'!O$12)+(MAX(AQ128,'Weighting Factors'!B128))","v":7345677},{"$f":"'LOB%'!F126","v":0.33},2424073,2489610,2424073,0.33,{"$f":"ROUND(IF(U128<=99.9,(U128*1.014331),0),1)","v":0},{"$f":"AND(U128>99.9,U128<=299.9)","v":false},{"$f":"IF(BS128=TRUE,ROUND((U128-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU128*U128,1)","v":0},{"$f":"AND(U128>299.9,U128<=1621.9)","v":true},{"$f":"IF(BW128=TRUE,ROUND((U128-300)*1.2375,4),0)","v":659.71130000000005},0.303066,{"$f":"ROUND(BY128*U128,1)","v":252.5},{"$f":"ROUND(IF(U128>=1622,(U128*0.03504),0),1)","v":0},565.5,{"$f":"AL128/CB128","v":0.40799999999999997},{"$f":"IF(CC128<0.06,1,IF(CC128>=18.29,52,MATCH(CC128-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":23},{"$f":"VLOOKUP(CD128, 'Weighting Factors'!$U$5:$X$56,4)","v":1130},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL128*CE128","v":260691},{"$f":"CG128*'Weighting Factors'!$Q$7","v":260691},294555,{"$f":"AM128/'Weighting Factors'!$O$5","v":62.6},0,0,0,{"$f":"SUM((AT128*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY128)*CM128","v":0},0,{"$f":"AE128/AD128","v":0.29759999999999998},{"$f":"IF(CP128>=50%,AE128*10.5%,0)","v":0},{"$f":"IF(AND(CP128>35%,CP128<50%),AE128*(CP128-35%)*0.7,0)","v":0},{"$f":"AU128+AR128","v":1538},{"$f":"'LOB Transfers'!G127","v":201198},{"$f":"'LOB Transfers'!J127","v":0},{"$f":"'General Fund Transfers'!F127","v":603780},{"$f":"SUM(R128+T128+AV128+AW128+AX128/6)","v":853.8},"D0331"]
[332,"Kingman","Cunningham ",169.5,null,0,169.5,178.5,null,0,178.5,179.2,null,0,179.2,{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C128,VLOOKUP($CX129,'Audit Values'!$A:$BW,73,FALSE))","v":209},{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F128,VLOOKUP($CX129,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},209,{"$f":"IF('Military Provision'!J129=\"YES\", MAX('2022 Legal Max'!O129,'2022 Legal Max'!K129,AVERAGE('2022 Legal Max'!G129,'2022 Legal Max'!K129,'2022 Legal Max'!O129)), MAX(O129, K129))","v":179.2},{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL128,VLOOKUP($CX129,'Audit Values'!$A:$BU,58,FALSE))","v":3},182.2,145.1,{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM128,VLOOKUP($CX129,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W129/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN128,VLOOKUP($CX129,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y129*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO128,VLOOKUP($CX129,'Audit Values'!$A:$BW,60,FALSE))","v":54},{"$f":"AB129/6*'Weighting Factors'!$O$6","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS128,VLOOKUP($CX129,'Audit Values'!$A:$BU,63,FALSE))","v":217},{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP128,VLOOKUP($CX129,'Audit Values'!$A:$BU,64,FALSE))","v":47},{"$f":"IF(A129=207, AE129,(AE129))*'Weighting Factors'!$O$9","v":22.7},0,{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG128,VLOOKUP($CX129,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ128,VLOOKUP($CX129,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ129*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR128,VLOOKUP($CX129,'Audit Values'!$A:$BU,66,FALSE))","v":88},120312,{"$f":"AM129/'Weighting Factors'!$O$5","v":25.6},{"$f":"CK129/'Weighting Factors'!$O$5","v":0},{"$f":"CO129/'Weighting Factors'!$O$5","v":0},235696,{"$f":"AQ129/'Weighting Factors'!$O$5","v":50.1},{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X128,VLOOKUP($CX129,'Audit Values'!$A:$BU,47,FALSE))","v":0},430.2,380.1,{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA128,VLOOKUP($CX129,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB128,VLOOKUP($CX129,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV129*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW129*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX129*'Weighting Factors'!$R$12)","v":0},25,{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX129,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F129=\"\",\"\",IF('Weighting Factors'!H129=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U129+V129+AA129+AC129+AF129+AI129+AK129++AN129+AO129+AS129+AP129)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY129","v":1788751},{"$f":"SUM((AT129+AP129)*'Weighting Factors'!$O$5)+AY129","v":2024521},{"$f":"IF('Weighting Factors'!F129>0,'Weighting Factors'!F129,'Preliminary SO66'!AV128)","v":2052757},2024521,{"$f":"'Weighting Factors'!E129","v":0},{"$f":"Transportation!G129","v":0},{"$f":"IF(ISNA(VLOOKUP($CX129,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX129,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2024521,{"$f":"SUM((U129+V129+AA129+AC129+AF129+AI129+AK129+AN129+AO129+AP129)*'Weighting Factors'!O$12)+(MAX(AQ129,'Weighting Factors'!B129))","v":2031567},{"$f":"'LOB%'!F127","v":0.31},629786,622420,622420,0.30640000000000001,{"$f":"ROUND(IF(U129<=99.9,(U129*1.014331),0),1)","v":0},{"$f":"AND(U129>99.9,U129<=299.9)","v":true},{"$f":"IF(BS129=TRUE,ROUND((U129-100)*9.655,3),0)","v":793.64099999999996},0.79644199999999998,{"$f":"ROUND(BU129*U129,1)","v":145.1},{"$f":"AND(U129>299.9,U129<=1621.9)","v":false},{"$f":"IF(BW129=TRUE,ROUND((U129-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY129*U129,1)","v":0},{"$f":"ROUND(IF(U129>=1622,(U129*0.03504),0),1)","v":0},323.5,{"$f":"AL129/CB129","v":0.27200000000000002},{"$f":"IF(CC129<0.06,1,IF(CC129>=18.29,52,MATCH(CC129-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":19},{"$f":"VLOOKUP(CD129, 'Weighting Factors'!$U$5:$X$56,4)","v":1210},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL129*CE129","v":106480},{"$f":"CG129*'Weighting Factors'!$Q$7","v":106480},120312,{"$f":"AM129/'Weighting Factors'!$O$5","v":25.6},0,0,0,{"$f":"SUM((AT129*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY129)*CM129","v":0},0,{"$f":"AE129/AD129","v":0.21659999999999999},{"$f":"IF(CP129>=50%,AE129*10.5%,0)","v":0},{"$f":"IF(AND(CP129>35%,CP129<50%),AE129*(CP129-35%)*0.7,0)","v":0},{"$f":"AU129+AR129","v":430.2},{"$f":"'LOB Transfers'!G128","v":33051},{"$f":"'LOB Transfers'!J128","v":0},{"$f":"'General Fund Transfers'!F128","v":106826},{"$f":"SUM(R129+T129+AV129+AW129+AX129/6)","v":212},"D0332"]
[333,"Cloud","Concordia ",1119.5999999999999,null,0,1119.5999999999999,1076,null,0,1076,1054.9000000000001,null,0,1054.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C129,VLOOKUP($CX130,'Audit Values'!$A:$BW,73,FALSE))","v":1101.8},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F129,VLOOKUP($CX130,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1101.8,{"$f":"IF('Military Provision'!J130=\"YES\", MAX('2022 Legal Max'!O130,'2022 Legal Max'!K130,AVERAGE('2022 Legal Max'!G130,'2022 Legal Max'!K130,'2022 Legal Max'!O130)), MAX(O130, K130))","v":1076},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL129,VLOOKUP($CX130,'Audit Values'!$A:$BU,58,FALSE))","v":7.5},1083.5,236.2,{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM129,VLOOKUP($CX130,'Audit Values'!$A:$BW,62,FALSE))","v":5.6},{"$f":"(W130/6)*'Weighting Factors'!$O$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN129,VLOOKUP($CX130,'Audit Values'!$A:$BW,61,FALSE))","v":12},{"$f":"Y130*'Weighting Factors'!$O$8","v":2.2000000000000002},2.2000000000000002,{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO129,VLOOKUP($CX130,'Audit Values'!$A:$BW,60,FALSE))","v":188.7},{"$f":"AB130/6*'Weighting Factors'!$O$6","v":15.7},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS129,VLOOKUP($CX130,'Audit Values'!$A:$BU,63,FALSE))","v":1122},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP129,VLOOKUP($CX130,'Audit Values'!$A:$BU,64,FALSE))","v":401},{"$f":"IF(A130=207, AE130,(AE130))*'Weighting Factors'!$O$9","v":194.1},2.1,{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG129,VLOOKUP($CX130,'Audit Values'!$A:$BW,70,FALSE))","v":8.1},8.1,{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ129,VLOOKUP($CX130,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ130*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR129,VLOOKUP($CX130,'Audit Values'!$A:$BU,66,FALSE))","v":165},203213,{"$f":"AM130/'Weighting Factors'!$O$5","v":43.2},{"$f":"CK130/'Weighting Factors'!$O$5","v":0},{"$f":"CO130/'Weighting Factors'!$O$5","v":0},933725,{"$f":"AQ130/'Weighting Factors'!$O$5","v":198.4},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X129,VLOOKUP($CX130,'Audit Values'!$A:$BU,47,FALSE))","v":0},1781.4,1583,{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA129,VLOOKUP($CX130,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB129,VLOOKUP($CX130,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV130*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW130*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX130*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F130>0,VLOOKUP($CX130,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F130),'Weighting Factors'!F130,VLOOKUP($CX130,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX130,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F130=\"\",\"\",IF('Weighting Factors'!H130=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U130+V130+AA130+AC130+AF130+AI130+AK130++AN130+AO130+AS130+AP130)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY130","v":7449598},{"$f":"SUM((AT130+AP130)*'Weighting Factors'!$O$5)+AY130","v":8383268},{"$f":"IF('Weighting Factors'!F130>0,'Weighting Factors'!F130,'Preliminary SO66'!AV129)","v":8786102},8383268,{"$f":"'Weighting Factors'!E130","v":0},{"$f":"Transportation!G130","v":0},{"$f":"IF(ISNA(VLOOKUP($CX130,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX130,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,8383268,{"$f":"SUM((U130+V130+AA130+AC130+AF130+AI130+AK130+AN130+AO130+AP130)*'Weighting Factors'!O$12)+(MAX(AQ130,'Weighting Factors'!B130))","v":8624388},{"$f":"'LOB%'!F128","v":0.33},2846048,2922610,2846048,0.33,{"$f":"ROUND(IF(U130<=99.9,(U130*1.014331),0),1)","v":0},{"$f":"AND(U130>99.9,U130<=299.9)","v":false},{"$f":"IF(BS130=TRUE,ROUND((U130-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU130*U130,1)","v":0},{"$f":"AND(U130>299.9,U130<=1621.9)","v":true},{"$f":"IF(BW130=TRUE,ROUND((U130-300)*1.2375,4),0)","v":969.58130000000006},0.21799299999999999,{"$f":"ROUND(BY130*U130,1)","v":236.2},{"$f":"ROUND(IF(U130>=1622,(U130*0.03504),0),1)","v":0},336,{"$f":"AL130/CB130","v":0.49099999999999999},{"$f":"IF(CC130<0.06,1,IF(CC130>=18.29,52,MATCH(CC130-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":25},{"$f":"VLOOKUP(CD130, 'Weighting Factors'!$U$5:$X$56,4)","v":1090},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL130*CE130","v":179850},{"$f":"CG130*'Weighting Factors'!$Q$7","v":179850},203213,{"$f":"AM130/'Weighting Factors'!$O$5","v":43.2},0,0,0,{"$f":"SUM((AT130*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY130)*CM130","v":0},0,{"$f":"AE130/AD130","v":0.3574},{"$f":"IF(CP130>=50%,AE130*10.5%,0)","v":0},{"$f":"IF(AND(CP130>35%,CP130<50%),AE130*(CP130-35%)*0.7,0)","v":2.1},{"$f":"AU130+AR130","v":1781.4},{"$f":"'LOB Transfers'!G129","v":311358},{"$f":"'LOB Transfers'!J129","v":3415},{"$f":"'General Fund Transfers'!F129","v":951553},{"$f":"SUM(R130+T130+AV130+AW130+AX130/6)","v":1109.3},"D0333"]
[334,"Cloud","Southern Cloud ",154,null,0,154,142.5,null,0,142.5,156,null,0,156,{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C130,VLOOKUP($CX131,'Audit Values'!$A:$BW,73,FALSE))","v":153},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F130,VLOOKUP($CX131,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},153,{"$f":"IF('Military Provision'!J131=\"YES\", MAX('2022 Legal Max'!O131,'2022 Legal Max'!K131,AVERAGE('2022 Legal Max'!G131,'2022 Legal Max'!K131,'2022 Legal Max'!O131)), MAX(O131, K131))","v":156},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL130,VLOOKUP($CX131,'Audit Values'!$A:$BU,58,FALSE))","v":0},156,135.1,{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM130,VLOOKUP($CX131,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W131/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN130,VLOOKUP($CX131,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y131*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO130,VLOOKUP($CX131,'Audit Values'!$A:$BW,60,FALSE))","v":60.9},{"$f":"AB131/6*'Weighting Factors'!$O$6","v":5.0999999999999996},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS130,VLOOKUP($CX131,'Audit Values'!$A:$BU,63,FALSE))","v":154},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP130,VLOOKUP($CX131,'Audit Values'!$A:$BU,64,FALSE))","v":64},{"$f":"IF(A131=207, AE131,(AE131))*'Weighting Factors'!$O$9","v":31},2.9,{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG130,VLOOKUP($CX131,'Audit Values'!$A:$BW,70,FALSE))","v":3.7},3.7,{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ130,VLOOKUP($CX131,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ131*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR130,VLOOKUP($CX131,'Audit Values'!$A:$BU,66,FALSE))","v":22},37287,{"$f":"AM131/'Weighting Factors'!$O$5","v":7.9},{"$f":"CK131/'Weighting Factors'!$O$5","v":0},{"$f":"CO131/'Weighting Factors'!$O$5","v":0},263155,{"$f":"AQ131/'Weighting Factors'!$O$5","v":55.9},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X130,VLOOKUP($CX131,'Audit Values'!$A:$BU,47,FALSE))","v":0},394.7,338.8,{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA130,VLOOKUP($CX131,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB130,VLOOKUP($CX131,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.9},20.5,{"$f":"SUM(AV131*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW131*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX131*'Weighting Factors'!$R$12)","v":16065},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F131>0,VLOOKUP($CX131,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F131),'Weighting Factors'!F131,VLOOKUP($CX131,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX131,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F131=\"\",\"\",IF('Weighting Factors'!H131=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U131+V131+AA131+AC131+AF131+AI131+AK131++AN131+AO131+AS131+AP131)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY131","v":1610458},{"$f":"SUM((AT131+AP131)*'Weighting Factors'!$O$5)+AY131","v":1873523},{"$f":"IF('Weighting Factors'!F131>0,'Weighting Factors'!F131,'Preliminary SO66'!AV130)","v":1973037},1873523,{"$f":"'Weighting Factors'!E131","v":0},{"$f":"Transportation!G131","v":0},{"$f":"IF(ISNA(VLOOKUP($CX131,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX131,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1873523,{"$f":"SUM((U131+V131+AA131+AC131+AF131+AI131+AK131+AN131+AO131+AP131)*'Weighting Factors'!O$12)+(MAX(AQ131,'Weighting Factors'!B131))","v":1916694},{"$f":"'LOB%'!F129","v":0.33},632509,647570,632509,0.33,{"$f":"ROUND(IF(U131<=99.9,(U131*1.014331),0),1)","v":0},{"$f":"AND(U131>99.9,U131<=299.9)","v":true},{"$f":"IF(BS131=TRUE,ROUND((U131-100)*9.655,3),0)","v":540.67999999999995},0.86589099999999997,{"$f":"ROUND(BU131*U131,1)","v":135.1},{"$f":"AND(U131>299.9,U131<=1621.9)","v":false},{"$f":"IF(BW131=TRUE,ROUND((U131-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY131*U131,1)","v":0},{"$f":"ROUND(IF(U131>=1622,(U131*0.03504),0),1)","v":0},273,{"$f":"AL131/CB131","v":8.1000000000000003E-2},{"$f":"IF(CC131<0.06,1,IF(CC131>=18.29,52,MATCH(CC131-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":4},{"$f":"VLOOKUP(CD131, 'Weighting Factors'!$U$5:$X$56,4)","v":1500},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL131*CE131","v":33000},{"$f":"CG131*'Weighting Factors'!$Q$7","v":33000},37287,{"$f":"AM131/'Weighting Factors'!$O$5","v":7.9},0,0,0,{"$f":"SUM((AT131*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY131)*CM131","v":0},0,{"$f":"AE131/AD131","v":0.41560000000000002},{"$f":"IF(CP131>=50%,AE131*10.5%,0)","v":0},{"$f":"IF(AND(CP131>35%,CP131<50%),AE131*(CP131-35%)*0.7,0)","v":2.9},{"$f":"AU131+AR131","v":394.7},{"$f":"'LOB Transfers'!G130","v":49652},{"$f":"'LOB Transfers'!J130","v":0},{"$f":"'General Fund Transfers'!F130","v":163298},{"$f":"SUM(R131+T131+AV131+AW131+AX131/6)","v":157.30000000000001},"D0334"]
[335,"Jackson","North Jackson ",372,null,0,372,358,null,0,358,299,null,0,299,{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C131,VLOOKUP($CX132,'Audit Values'!$A:$BW,73,FALSE))","v":349.1},{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F131,VLOOKUP($CX132,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},349.1,{"$f":"IF('Military Provision'!J132=\"YES\", MAX('2022 Legal Max'!O132,'2022 Legal Max'!K132,AVERAGE('2022 Legal Max'!G132,'2022 Legal Max'!K132,'2022 Legal Max'!O132)), MAX(O132, K132))","v":358},{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL131,VLOOKUP($CX132,'Audit Values'!$A:$BU,58,FALSE))","v":10.5},368.5,169.8,{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM131,VLOOKUP($CX132,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W132/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN131,VLOOKUP($CX132,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y132*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO131,VLOOKUP($CX132,'Audit Values'!$A:$BW,60,FALSE))","v":143.5},{"$f":"AB132/6*'Weighting Factors'!$O$6","v":12},{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS131,VLOOKUP($CX132,'Audit Values'!$A:$BU,63,FALSE))","v":376},{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP131,VLOOKUP($CX132,'Audit Values'!$A:$BU,64,FALSE))","v":123},{"$f":"IF(A132=207, AE132,(AE132))*'Weighting Factors'!$O$9","v":59.5},0,{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG131,VLOOKUP($CX132,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ131,VLOOKUP($CX132,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ132*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR131,VLOOKUP($CX132,'Audit Values'!$A:$BU,66,FALSE))","v":239},251143,{"$f":"AM132/'Weighting Factors'!$O$5","v":53.4},{"$f":"CK132/'Weighting Factors'!$O$5","v":0},{"$f":"CO132/'Weighting Factors'!$O$5","v":0},286571,{"$f":"AQ132/'Weighting Factors'!$O$5","v":60.9},{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X131,VLOOKUP($CX132,'Audit Values'!$A:$BU,47,FALSE))","v":0},724.1,663.2,{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA131,VLOOKUP($CX132,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB131,VLOOKUP($CX132,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV132*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW132*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX132*'Weighting Factors'!$R$12)","v":0},22,{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX132,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},"R",{"$f":"SUM((U132+V132+AA132+AC132+AF132+AI132+AK132++AN132+AO132+AS132+AP132)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY132","v":3121019},{"$f":"SUM((AT132+AP132)*'Weighting Factors'!$O$5)+AY132","v":3407615},{"$f":"IF('Weighting Factors'!F132>0,'Weighting Factors'!F132,'Preliminary SO66'!AV131)","v":3407715},3407615,{"$f":"'Weighting Factors'!E132","v":0},{"$f":"Transportation!G132","v":-30098},{"$f":"IF(ISNA(VLOOKUP($CX132,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX132,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-30098,3377517,{"$f":"SUM((U132+V132+AA132+AC132+AF132+AI132+AK132+AN132+AO132+AP132)*'Weighting Factors'!O$12)+(MAX(AQ132,'Weighting Factors'!B132))","v":3421708},{"$f":"'LOB%'!F130","v":0.31},1060729,1046247,1046247,0.30580000000000002,{"$f":"ROUND(IF(U132<=99.9,(U132*1.014331),0),1)","v":0},{"$f":"AND(U132>99.9,U132<=299.9)","v":false},{"$f":"IF(BS132=TRUE,ROUND((U132-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU132*U132,1)","v":0},{"$f":"AND(U132>299.9,U132<=1621.9)","v":true},{"$f":"IF(BW132=TRUE,ROUND((U132-300)*1.2375,4),0)","v":84.768799999999999},0.46091300000000002,{"$f":"ROUND(BY132*U132,1)","v":169.8},{"$f":"ROUND(IF(U132>=1622,(U132*0.03504),0),1)","v":0},213,{"$f":"AL132/CB132","v":1.1220000000000001},{"$f":"IF(CC132<0.06,1,IF(CC132>=18.29,52,MATCH(CC132-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":33},{"$f":"VLOOKUP(CD132, 'Weighting Factors'!$U$5:$X$56,4)","v":930},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL132*CE132","v":222270},{"$f":"CG132*'Weighting Factors'!$Q$7","v":222270},251143,{"$f":"AM132/'Weighting Factors'!$O$5","v":53.4},0,0,0,{"$f":"SUM((AT132*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY132)*CM132","v":0},0,{"$f":"AE132/AD132","v":0.3271},{"$f":"IF(CP132>=50%,AE132*10.5%,0)","v":0},{"$f":"IF(AND(CP132>35%,CP132<50%),AE132*(CP132-35%)*0.7,0)","v":0},{"$f":"AU132+AR132","v":724.1},{"$f":"'LOB Transfers'!G131","v":87257},{"$f":"'LOB Transfers'!J131","v":0},{"$f":"'General Fund Transfers'!F131","v":280007},{"$f":"SUM(R132+T132+AV132+AW132+AX132/6)","v":359.6},"D0335"]
[336,"Jackson","Holton ",1076,null,0,{"$f":"SUM(D133-E133+F133)","v":1076},1049.5,null,0,{"$f":"SUM(H133-I133+J133)","v":1049.5},975.1,null,0,{"$f":"SUM(L133-M133+N133)","v":975.1},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C132,VLOOKUP($CX133,'Audit Values'!$A:$BW,73,FALSE))","v":1003.7},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F132,VLOOKUP($CX133,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},{"$f":"SUM(P133+Q133)","v":1003.7},{"$f":"IF('Military Provision'!J133=\"YES\", MAX('2022 Legal Max'!O133,'2022 Legal Max'!K133,AVERAGE('2022 Legal Max'!G133,'2022 Legal Max'!K133,'2022 Legal Max'!O133)), MAX(O133, K133))","v":1049.5},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL132,VLOOKUP($CX133,'Audit Values'!$A:$BU,58,FALSE))","v":14},{"$f":"S133+T133","v":1063.5},{"$f":"MAX(BR133, BV133, BZ133, CA133)","v":239.1},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM132,VLOOKUP($CX133,'Audit Values'!$A:$BW,62,FALSE))","v":156},{"$f":"(W133/6)*'Weighting Factors'!$O$7","v":10.3},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN132,VLOOKUP($CX133,'Audit Values'!$A:$BW,61,FALSE))","v":44},{"$f":"Y133*'Weighting Factors'!$O$8","v":8.1},{"$f":"MAX(X133,Z133)","v":10.3},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO132,VLOOKUP($CX133,'Audit Values'!$A:$BW,60,FALSE))","v":276.3},{"$f":"AB133/6*'Weighting Factors'!$O$6","v":23},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS132,VLOOKUP($CX133,'Audit Values'!$A:$BU,63,FALSE))","v":1046},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP132,VLOOKUP($CX133,'Audit Values'!$A:$BU,64,FALSE))","v":340},{"$f":"IF(A133=207, AE133,(AE133))*'Weighting Factors'!$O$9","v":164.6},0,{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG132,VLOOKUP($CX133,'Audit Values'!$A:$BW,70,FALSE))","v":6},{"$f":"MAX(AG133, AH133)","v":6},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ132,VLOOKUP($CX133,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ133*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR132,VLOOKUP($CX133,'Audit Values'!$A:$BU,66,FALSE))","v":336},{"$f":"CI133","v":315107},{"$f":"AM133/'Weighting Factors'!$O$5","v":67},{"$f":"CK133/'Weighting Factors'!$O$5","v":0},{"$f":"CO133/'Weighting Factors'!$O$5","v":0},779141,{"$f":"AQ133/'Weighting Factors'!$O$5","v":165.6},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X132,VLOOKUP($CX133,'Audit Values'!$A:$BU,47,FALSE))","v":1},{"$f":"SUM(U133+V133+AA133+AC133+AF133+AI133+AK133++AN133+AO133+AR133+AS133)","v":1740.1},{"$f":"SUM(U133+V133+AA133+AC133+AF133+AI133+AK133+AN133+AO133+AP133+AS133)","v":1574.5},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA132,VLOOKUP($CX133,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB132,VLOOKUP($CX133,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":5.5},190,{"$f":"SUM(AV133*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW133*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX133*'Weighting Factors'!$R$12)","v":174060},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F133>0,VLOOKUP($CX133,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F133),'Weighting Factors'!F133,VLOOKUP($CX133,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX133,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F133=\"\",\"\",IF('Weighting Factors'!H133=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U133+V133+AA133+AC133+AF133+AI133+AK133++AN133+AO133+AS133+AP133)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY133","v":7583657},{"$f":"SUM((AT133+AP133)*'Weighting Factors'!$O$5)+AY133","v":8362971},{"$f":"IF('Weighting Factors'!F133>0,'Weighting Factors'!F133,'Preliminary SO66'!AV132)","v":8518123},{"$f":"MIN(BD133,BE133)","v":8362971},{"$f":"'Weighting Factors'!E133","v":0},{"$f":"Transportation!G133","v":0},{"$f":"IF(ISNA(VLOOKUP($CX133,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX133,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},{"$f":"SUM(BG133:BI133)","v":0},{"$f":"BF133+BJ133","v":8362971},{"$f":"SUM((U133+V133+AA133+AC133+AF133+AI133+AK133+AN133+AO133+AP133)*'Weighting Factors'!O$12)+(MAX(AQ133,'Weighting Factors'!B133))","v":8396089},{"$f":"'LOB%'!F131","v":0.33},{"$f":"BL133*BM133","v":2770709},2765584,{"$f":"MIN(BN133,BO133)","v":2765584},{"$f":"BP133/BL133","v":0.32940000000000003},{"$f":"ROUND(IF(U133<=99.9,(U133*1.014331),0),1)","v":0},{"$f":"AND(U133>99.9,U133<=299.9)","v":false},{"$f":"IF(BS133=TRUE,ROUND((U133-100)*9.655,3),0)","v":0},{"$f":"IF(BS133=TRUE,ROUND(((7337-BT133)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BU133*U133,1)","v":0},{"$f":"AND(U133>299.9,U133<=1621.9)","v":true},{"$f":"IF(BW133=TRUE,ROUND((U133-300)*1.2375,4),0)","v":944.83130000000006},{"$f":"IF(BW133=TRUE,ROUND(((5406-BX133)/3642.4)-1,6),0)","v":0.22478799999999999},{"$f":"ROUND(BY133*U133,1)","v":239.1},{"$f":"ROUND(IF(U133>=1622,(U133*0.03504),0),1)","v":0},164.5,{"$f":"AL133/CB133","v":2.0430000000000001},{"$f":"IF(CC133<0.06,1,IF(CC133>=18.29,52,MATCH(CC133-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":38},{"$f":"VLOOKUP(CD133, 'Weighting Factors'!$U$5:$X$56,4)","v":830},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL133*CE133","v":278880},{"$f":"CG133*'Weighting Factors'!$Q$7","v":278880},{"$f":"CH133*CF133","v":315107},{"$f":"AM133/'Weighting Factors'!$O$5","v":67},0,0,0,{"$f":"SUM((AT133*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY133)*CM133","v":0},{"$f":"IF(CL133>CN133,CN133,CL133)","v":0},{"$f":"AE133/AD133","v":0.32500000000000001},{"$f":"IF(CP133>=50%,AE133*10.5%,0)","v":0},{"$f":"IF(AND(CP133>35%,CP133<50%),AE133*(CP133-35%)*0.7,0)","v":0},{"$f":"AU133+AR133","v":1740.1},{"$f":"'LOB Transfers'!G132","v":263837},{"$f":"'LOB Transfers'!J132","v":16594},{"$f":"'General Fund Transfers'!F132","v":802844},{"$f":"SUM(R133+T133+AV133+AW133+AX133/6)","v":1060.9000000000001},"D0336"]
[337,"Jackson","Royal Valley ",805,null,0,805,847,null,0,847,802,null,0,802,{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C133,VLOOKUP($CX134,'Audit Values'!$A:$BW,73,FALSE))","v":803.5},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F133,VLOOKUP($CX134,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},803.5,{"$f":"IF('Military Provision'!J134=\"YES\", MAX('2022 Legal Max'!O134,'2022 Legal Max'!K134,AVERAGE('2022 Legal Max'!G134,'2022 Legal Max'!K134,'2022 Legal Max'!O134)), MAX(O134, K134))","v":847},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL133,VLOOKUP($CX134,'Audit Values'!$A:$BU,58,FALSE))","v":11.5},858.5,252.8,{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM133,VLOOKUP($CX134,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W134/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN133,VLOOKUP($CX134,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y134*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO133,VLOOKUP($CX134,'Audit Values'!$A:$BW,60,FALSE))","v":187.8},{"$f":"AB134/6*'Weighting Factors'!$O$6","v":15.7},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS133,VLOOKUP($CX134,'Audit Values'!$A:$BU,63,FALSE))","v":835},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP133,VLOOKUP($CX134,'Audit Values'!$A:$BU,64,FALSE))","v":300},{"$f":"IF(A134=207, AE134,(AE134))*'Weighting Factors'!$O$9","v":145.19999999999999},2,{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG133,VLOOKUP($CX134,'Audit Values'!$A:$BW,70,FALSE))","v":3.4},3.4,{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ133,VLOOKUP($CX134,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ134*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR133,VLOOKUP($CX134,'Audit Values'!$A:$BU,66,FALSE))","v":550},478513,{"$f":"AM134/'Weighting Factors'!$O$5","v":101.7},{"$f":"CK134/'Weighting Factors'!$O$5","v":0},{"$f":"CO134/'Weighting Factors'!$O$5","v":0},831658,{"$f":"AQ134/'Weighting Factors'!$O$5","v":176.7},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X133,VLOOKUP($CX134,'Audit Values'!$A:$BU,47,FALSE))","v":0},1554,1377.3,{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA133,VLOOKUP($CX134,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB133,VLOOKUP($CX134,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV134*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW134*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX134*'Weighting Factors'!$R$12)","v":20000},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F134>0,VLOOKUP($CX134,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F134),'Weighting Factors'!F134,VLOOKUP($CX134,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX134,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F134=\"\",\"\",IF('Weighting Factors'!H134=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U134+V134+AA134+AC134+AF134+AI134+AK134++AN134+AO134+AS134+AP134)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY134","v":6501574},{"$f":"SUM((AT134+AP134)*'Weighting Factors'!$O$5)+AY134","v":7333124},{"$f":"IF('Weighting Factors'!F134>0,'Weighting Factors'!F134,'Preliminary SO66'!AV133)","v":7694771},7333124,{"$f":"'Weighting Factors'!E134","v":0},{"$f":"Transportation!G134","v":0},{"$f":"IF(ISNA(VLOOKUP($CX134,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX134,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7333124,{"$f":"SUM((U134+V134+AA134+AC134+AF134+AI134+AK134+AN134+AO134+AP134)*'Weighting Factors'!O$12)+(MAX(AQ134,'Weighting Factors'!B134))","v":7425461},{"$f":"'LOB%'!F132","v":0.31},2301893,2368646,2301893,0.31,{"$f":"ROUND(IF(U134<=99.9,(U134*1.014331),0),1)","v":0},{"$f":"AND(U134>99.9,U134<=299.9)","v":false},{"$f":"IF(BS134=TRUE,ROUND((U134-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU134*U134,1)","v":0},{"$f":"AND(U134>299.9,U134<=1621.9)","v":true},{"$f":"IF(BW134=TRUE,ROUND((U134-300)*1.2375,4),0)","v":691.14380000000006},0.294437,{"$f":"ROUND(BY134*U134,1)","v":252.8},{"$f":"ROUND(IF(U134>=1622,(U134*0.03504),0),1)","v":0},169,{"$f":"AL134/CB134","v":3.254},{"$f":"IF(CC134<0.06,1,IF(CC134>=18.29,52,MATCH(CC134-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":41},{"$f":"VLOOKUP(CD134, 'Weighting Factors'!$U$5:$X$56,4)","v":770},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL134*CE134","v":423500},{"$f":"CG134*'Weighting Factors'!$Q$7","v":423500},478513,{"$f":"AM134/'Weighting Factors'!$O$5","v":101.7},0,0,0,{"$f":"SUM((AT134*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY134)*CM134","v":0},0,{"$f":"AE134/AD134","v":0.35930000000000001},{"$f":"IF(CP134>=50%,AE134*10.5%,0)","v":0},{"$f":"IF(AND(CP134>35%,CP134<50%),AE134*(CP134-35%)*0.7,0)","v":2},{"$f":"AU134+AR134","v":1554},{"$f":"'LOB Transfers'!G133","v":216608},{"$f":"'LOB Transfers'!J133","v":0},{"$f":"'General Fund Transfers'!F133","v":699312},{"$f":"SUM(R134+T134+AV134+AW134+AX134/6)","v":819},"D0337"]
[338,"Jefferson","Valley Falls ",363,null,0,363,367.5,null,0,367.5,378,null,0,378,{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C134,VLOOKUP($CX135,'Audit Values'!$A:$BW,73,FALSE))","v":382},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F134,VLOOKUP($CX135,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},382,{"$f":"IF('Military Provision'!J135=\"YES\", MAX('2022 Legal Max'!O135,'2022 Legal Max'!K135,AVERAGE('2022 Legal Max'!G135,'2022 Legal Max'!K135,'2022 Legal Max'!O135)), MAX(O135, K135))","v":378},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL134,VLOOKUP($CX135,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},382.5,174.5,{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM134,VLOOKUP($CX135,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W135/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN134,VLOOKUP($CX135,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y135*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO134,VLOOKUP($CX135,'Audit Values'!$A:$BW,60,FALSE))","v":160.5},{"$f":"AB135/6*'Weighting Factors'!$O$6","v":13.4},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS134,VLOOKUP($CX135,'Audit Values'!$A:$BU,63,FALSE))","v":395},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP134,VLOOKUP($CX135,'Audit Values'!$A:$BU,64,FALSE))","v":86},{"$f":"IF(A135=207, AE135,(AE135))*'Weighting Factors'!$O$9","v":41.6},0,{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG134,VLOOKUP($CX135,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ134,VLOOKUP($CX135,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ135*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR134,VLOOKUP($CX135,'Audit Values'!$A:$BU,66,FALSE))","v":130},136605,{"$f":"AM135/'Weighting Factors'!$O$5","v":29},{"$f":"CK135/'Weighting Factors'!$O$5","v":0},{"$f":"CO135/'Weighting Factors'!$O$5","v":0},557226,{"$f":"AQ135/'Weighting Factors'!$O$5","v":118.4},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X134,VLOOKUP($CX135,'Audit Values'!$A:$BU,47,FALSE))","v":0},759.4,641,{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA134,VLOOKUP($CX135,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB134,VLOOKUP($CX135,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV135*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW135*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX135*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F135>0,VLOOKUP($CX135,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F135),'Weighting Factors'!F135,VLOOKUP($CX135,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX135,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F135=\"\",\"\",IF('Weighting Factors'!H135=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U135+V135+AA135+AC135+AF135+AI135+AK135++AN135+AO135+AS135+AP135)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY135","v":3016546},{"$f":"SUM((AT135+AP135)*'Weighting Factors'!$O$5)+AY135","v":3573736},{"$f":"IF('Weighting Factors'!F135>0,'Weighting Factors'!F135,'Preliminary SO66'!AV134)","v":3722022},3573736,{"$f":"'Weighting Factors'!E135","v":0},{"$f":"Transportation!G135","v":-53799},{"$f":"IF(ISNA(VLOOKUP($CX135,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX135,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-53799,3519937,{"$f":"SUM((U135+V135+AA135+AC135+AF135+AI135+AK135+AN135+AO135+AP135)*'Weighting Factors'!O$12)+(MAX(AQ135,'Weighting Factors'!B135))","v":3573772},{"$f":"'LOB%'!F133","v":0.33},1179345,1222153,1179345,0.33,{"$f":"ROUND(IF(U135<=99.9,(U135*1.014331),0),1)","v":0},{"$f":"AND(U135>99.9,U135<=299.9)","v":false},{"$f":"IF(BS135=TRUE,ROUND((U135-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU135*U135,1)","v":0},{"$f":"AND(U135>299.9,U135<=1621.9)","v":true},{"$f":"IF(BW135=TRUE,ROUND((U135-300)*1.2375,4),0)","v":102.0938},0.45615699999999998,{"$f":"ROUND(BY135*U135,1)","v":174.5},{"$f":"ROUND(IF(U135>=1622,(U135*0.03504),0),1)","v":0},115,{"$f":"AL135/CB135","v":1.1299999999999999},{"$f":"IF(CC135<0.06,1,IF(CC135>=18.29,52,MATCH(CC135-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":33},{"$f":"VLOOKUP(CD135, 'Weighting Factors'!$U$5:$X$56,4)","v":930},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL135*CE135","v":120900},{"$f":"CG135*'Weighting Factors'!$Q$7","v":120900},136605,{"$f":"AM135/'Weighting Factors'!$O$5","v":29},0,0,0,{"$f":"SUM((AT135*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY135)*CM135","v":0},0,{"$f":"AE135/AD135","v":0.2177},{"$f":"IF(CP135>=50%,AE135*10.5%,0)","v":0},{"$f":"IF(AND(CP135>35%,CP135<50%),AE135*(CP135-35%)*0.7,0)","v":0},{"$f":"AU135+AR135","v":759.4},{"$f":"'LOB Transfers'!G134","v":64982},{"$f":"'LOB Transfers'!J134","v":0},{"$f":"'General Fund Transfers'!F134","v":195770},{"$f":"SUM(R135+T135+AV135+AW135+AX135/6)","v":386.5},"D0338"]
[339,"Jefferson","Jefferson County North ",447.5,null,0,447.5,450,null,0,450,435,null,0,435,{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C135,VLOOKUP($CX136,'Audit Values'!$A:$BW,73,FALSE))","v":428.5},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F135,VLOOKUP($CX136,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},428.5,{"$f":"IF('Military Provision'!J136=\"YES\", MAX('2022 Legal Max'!O136,'2022 Legal Max'!K136,AVERAGE('2022 Legal Max'!G136,'2022 Legal Max'!K136,'2022 Legal Max'!O136)), MAX(O136, K136))","v":450},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL135,VLOOKUP($CX136,'Audit Values'!$A:$BU,58,FALSE))","v":5},455,196.3,{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM135,VLOOKUP($CX136,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W136/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN135,VLOOKUP($CX136,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y136*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO135,VLOOKUP($CX136,'Audit Values'!$A:$BW,60,FALSE))","v":116.7},{"$f":"AB136/6*'Weighting Factors'!$O$6","v":9.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS135,VLOOKUP($CX136,'Audit Values'!$A:$BU,63,FALSE))","v":440},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP135,VLOOKUP($CX136,'Audit Values'!$A:$BU,64,FALSE))","v":111},{"$f":"IF(A136=207, AE136,(AE136))*'Weighting Factors'!$O$9","v":53.7},0,{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG135,VLOOKUP($CX136,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ135,VLOOKUP($CX136,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ136*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR135,VLOOKUP($CX136,'Audit Values'!$A:$BU,66,FALSE))","v":195.5},192179,{"$f":"AM136/'Weighting Factors'!$O$5","v":40.799999999999997},{"$f":"CK136/'Weighting Factors'!$O$5","v":0},{"$f":"CO136/'Weighting Factors'!$O$5","v":0},675265,{"$f":"AQ136/'Weighting Factors'!$O$5","v":143.5},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X135,VLOOKUP($CX136,'Audit Values'!$A:$BU,47,FALSE))","v":0},899,755.5,{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA135,VLOOKUP($CX136,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB135,VLOOKUP($CX136,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV136*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW136*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX136*'Weighting Factors'!$R$12)","v":10000},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F136>0,VLOOKUP($CX136,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F136),'Weighting Factors'!F136,VLOOKUP($CX136,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX136,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F136=\"\",\"\",IF('Weighting Factors'!H136=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U136+V136+AA136+AC136+AF136+AI136+AK136++AN136+AO136+AS136+AP136)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY136","v":3565383},{"$f":"SUM((AT136+AP136)*'Weighting Factors'!$O$5)+AY136","v":4240694},{"$f":"IF('Weighting Factors'!F136>0,'Weighting Factors'!F136,'Preliminary SO66'!AV135)","v":4400521},4240694,{"$f":"'Weighting Factors'!E136","v":0},{"$f":"Transportation!G136","v":0},{"$f":"IF(ISNA(VLOOKUP($CX136,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX136,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4240694,{"$f":"SUM((U136+V136+AA136+AC136+AF136+AI136+AK136+AN136+AO136+AP136)*'Weighting Factors'!O$12)+(MAX(AQ136,'Weighting Factors'!B136))","v":4230648},{"$f":"'LOB%'!F134","v":0.31},1311501,1359445,1311501,0.31,{"$f":"ROUND(IF(U136<=99.9,(U136*1.014331),0),1)","v":0},{"$f":"AND(U136>99.9,U136<=299.9)","v":false},{"$f":"IF(BS136=TRUE,ROUND((U136-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU136*U136,1)","v":0},{"$f":"AND(U136>299.9,U136<=1621.9)","v":true},{"$f":"IF(BW136=TRUE,ROUND((U136-300)*1.2375,4),0)","v":191.8125},0.43152499999999999,{"$f":"ROUND(BY136*U136,1)","v":196.3},{"$f":"ROUND(IF(U136>=1622,(U136*0.03504),0),1)","v":0},114,{"$f":"AL136/CB136","v":1.7150000000000001},{"$f":"IF(CC136<0.06,1,IF(CC136>=18.29,52,MATCH(CC136-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":36},{"$f":"VLOOKUP(CD136, 'Weighting Factors'!$U$5:$X$56,4)","v":870},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL136*CE136","v":170085},{"$f":"CG136*'Weighting Factors'!$Q$7","v":170085},192179,{"$f":"AM136/'Weighting Factors'!$O$5","v":40.799999999999997},0,0,0,{"$f":"SUM((AT136*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY136)*CM136","v":0},0,{"$f":"AE136/AD136","v":0.25230000000000002},{"$f":"IF(CP136>=50%,AE136*10.5%,0)","v":0},{"$f":"IF(AND(CP136>35%,CP136<50%),AE136*(CP136-35%)*0.7,0)","v":0},{"$f":"AU136+AR136","v":899},{"$f":"'LOB Transfers'!G135","v":78821},{"$f":"'LOB Transfers'!J135","v":0},{"$f":"'General Fund Transfers'!F135","v":252712},{"$f":"SUM(R136+T136+AV136+AW136+AX136/6)","v":435.5},"D0339"]
[340,"Jefferson","Jefferson West ",841.7,null,0,841.7,859.2,null,0,859.2,826.5,null,0,826.5,{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C136,VLOOKUP($CX137,'Audit Values'!$A:$BW,73,FALSE))","v":792.5},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F136,VLOOKUP($CX137,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},792.5,{"$f":"IF('Military Provision'!J137=\"YES\", MAX('2022 Legal Max'!O137,'2022 Legal Max'!K137,AVERAGE('2022 Legal Max'!G137,'2022 Legal Max'!K137,'2022 Legal Max'!O137)), MAX(O137, K137))","v":859.2},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL136,VLOOKUP($CX137,'Audit Values'!$A:$BU,58,FALSE))","v":0},859.2,252.8,{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM136,VLOOKUP($CX137,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W137/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN136,VLOOKUP($CX137,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y137*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO136,VLOOKUP($CX137,'Audit Values'!$A:$BW,60,FALSE))","v":219},{"$f":"AB137/6*'Weighting Factors'!$O$6","v":18.3},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS136,VLOOKUP($CX137,'Audit Values'!$A:$BU,63,FALSE))","v":798},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP136,VLOOKUP($CX137,'Audit Values'!$A:$BU,64,FALSE))","v":146},{"$f":"IF(A137=207, AE137,(AE137))*'Weighting Factors'!$O$9","v":70.7},0,{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG136,VLOOKUP($CX137,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ136,VLOOKUP($CX137,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ137*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR136,VLOOKUP($CX137,'Audit Values'!$A:$BU,66,FALSE))","v":467},353534,{"$f":"AM137/'Weighting Factors'!$O$5","v":75.099999999999994},{"$f":"CK137/'Weighting Factors'!$O$5","v":0},{"$f":"CO137/'Weighting Factors'!$O$5","v":0},1135937,{"$f":"AQ137/'Weighting Factors'!$O$5","v":241.4},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X136,VLOOKUP($CX137,'Audit Values'!$A:$BU,47,FALSE))","v":1},1518.5,1277.0999999999999,{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA136,VLOOKUP($CX137,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB136,VLOOKUP($CX137,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV137*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW137*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX137*'Weighting Factors'!$R$12)","v":25000},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F137>0,VLOOKUP($CX137,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F137),'Weighting Factors'!F137,VLOOKUP($CX137,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX137,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F137=\"\",\"\",IF('Weighting Factors'!H137=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U137+V137+AA137+AC137+AF137+AI137+AK137++AN137+AO137+AS137+AP137)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY137","v":6035033},{"$f":"SUM((AT137+AP137)*'Weighting Factors'!$O$5)+AY137","v":7171061},{"$f":"IF('Weighting Factors'!F137>0,'Weighting Factors'!F137,'Preliminary SO66'!AV136)","v":7451480},7171061,{"$f":"'Weighting Factors'!E137","v":0},{"$f":"Transportation!G137","v":0},{"$f":"IF(ISNA(VLOOKUP($CX137,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX137,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7171061,{"$f":"SUM((U137+V137+AA137+AC137+AF137+AI137+AK137+AN137+AO137+AP137)*'Weighting Factors'!O$12)+(MAX(AQ137,'Weighting Factors'!B137))","v":7141264},{"$f":"'LOB%'!F135","v":0.33},2356617,2457464,2356617,0.33,{"$f":"ROUND(IF(U137<=99.9,(U137*1.014331),0),1)","v":0},{"$f":"AND(U137>99.9,U137<=299.9)","v":false},{"$f":"IF(BS137=TRUE,ROUND((U137-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU137*U137,1)","v":0},{"$f":"AND(U137>299.9,U137<=1621.9)","v":true},{"$f":"IF(BW137=TRUE,ROUND((U137-300)*1.2375,4),0)","v":692.01},0.29419899999999999,{"$f":"ROUND(BY137*U137,1)","v":252.8},{"$f":"ROUND(IF(U137>=1622,(U137*0.03504),0),1)","v":0},68,{"$f":"AL137/CB137","v":6.8680000000000003},{"$f":"IF(CC137<0.06,1,IF(CC137>=18.29,52,MATCH(CC137-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":46},{"$f":"VLOOKUP(CD137, 'Weighting Factors'!$U$5:$X$56,4)","v":670},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL137*CE137","v":312890},{"$f":"CG137*'Weighting Factors'!$Q$7","v":312890},353534,{"$f":"AM137/'Weighting Factors'!$O$5","v":75.099999999999994},0,0,0,{"$f":"SUM((AT137*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY137)*CM137","v":0},0,{"$f":"AE137/AD137","v":0.183},{"$f":"IF(CP137>=50%,AE137*10.5%,0)","v":0},{"$f":"IF(AND(CP137>35%,CP137<50%),AE137*(CP137-35%)*0.7,0)","v":0},{"$f":"AU137+AR137","v":1518.5},{"$f":"'LOB Transfers'!G136","v":109818},{"$f":"'LOB Transfers'!J136","v":0},{"$f":"'General Fund Transfers'!F136","v":332714},{"$f":"SUM(R137+T137+AV137+AW137+AX137/6)","v":797.5},"D0340"]
[341,"Jefferson","Oskaloosa Public Schools ",579,null,0,579,555,null,0,555,552.5,null,0,552.5,{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C137,VLOOKUP($CX138,'Audit Values'!$A:$BW,73,FALSE))","v":569},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F137,VLOOKUP($CX138,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},569,{"$f":"IF('Military Provision'!J138=\"YES\", MAX('2022 Legal Max'!O138,'2022 Legal Max'!K138,AVERAGE('2022 Legal Max'!G138,'2022 Legal Max'!K138,'2022 Legal Max'!O138)), MAX(O138, K138))","v":562.20000000000005},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL137,VLOOKUP($CX138,'Audit Values'!$A:$BU,58,FALSE))","v":8.5},570.70000000000005,223.8,{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM137,VLOOKUP($CX138,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W138/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN137,VLOOKUP($CX138,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y138*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO137,VLOOKUP($CX138,'Audit Values'!$A:$BW,60,FALSE))","v":60.8},{"$f":"AB138/6*'Weighting Factors'!$O$6","v":5.0999999999999996},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS137,VLOOKUP($CX138,'Audit Values'!$A:$BU,63,FALSE))","v":589},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP137,VLOOKUP($CX138,'Audit Values'!$A:$BU,64,FALSE))","v":205},{"$f":"IF(A138=207, AE138,(AE138))*'Weighting Factors'!$O$9","v":99.2},0,{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG137,VLOOKUP($CX138,'Audit Values'!$A:$BW,70,FALSE))","v":2.2999999999999998},2.2999999999999998,{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ137,VLOOKUP($CX138,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ138*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR137,VLOOKUP($CX138,'Audit Values'!$A:$BU,66,FALSE))","v":249},227890,{"$f":"AM138/'Weighting Factors'!$O$5","v":48.4},{"$f":"CK138/'Weighting Factors'!$O$5","v":0},{"$f":"CO138/'Weighting Factors'!$O$5","v":0},957402,{"$f":"AQ138/'Weighting Factors'!$O$5","v":203.4},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X137,VLOOKUP($CX138,'Audit Values'!$A:$BU,47,FALSE))","v":0},1152.9000000000001,949.5,{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA137,VLOOKUP($CX138,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB137,VLOOKUP($CX138,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV138*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW138*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX138*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F138>0,VLOOKUP($CX138,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F138),'Weighting Factors'!F138,VLOOKUP($CX138,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX138,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F138=\"\",\"\",IF('Weighting Factors'!H138=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U138+V138+AA138+AC138+AF138+AI138+AK138++AN138+AO138+AS138+AP138)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY138","v":4473347},{"$f":"SUM((AT138+AP138)*'Weighting Factors'!$O$5)+AY138","v":5430547},{"$f":"IF('Weighting Factors'!F138>0,'Weighting Factors'!F138,'Preliminary SO66'!AV137)","v":5819910},5430547,{"$f":"'Weighting Factors'!E138","v":0},{"$f":"Transportation!G138","v":0},{"$f":"IF(ISNA(VLOOKUP($CX138,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX138,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5430547,{"$f":"SUM((U138+V138+AA138+AC138+AF138+AI138+AK138+AN138+AO138+AP138)*'Weighting Factors'!O$12)+(MAX(AQ138,'Weighting Factors'!B138))","v":5425749},{"$f":"'LOB%'!F136","v":0.31},1681982,1804186,1681982,0.31,{"$f":"ROUND(IF(U138<=99.9,(U138*1.014331),0),1)","v":0},{"$f":"AND(U138>99.9,U138<=299.9)","v":false},{"$f":"IF(BS138=TRUE,ROUND((U138-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU138*U138,1)","v":0},{"$f":"AND(U138>299.9,U138<=1621.9)","v":true},{"$f":"IF(BW138=TRUE,ROUND((U138-300)*1.2375,4),0)","v":334.99130000000002},0.39221600000000001,{"$f":"ROUND(BY138*U138,1)","v":223.8},{"$f":"ROUND(IF(U138>=1622,(U138*0.03504),0),1)","v":0},97,{"$f":"AL138/CB138","v":2.5670000000000002},{"$f":"IF(CC138<0.06,1,IF(CC138>=18.29,52,MATCH(CC138-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":39},{"$f":"VLOOKUP(CD138, 'Weighting Factors'!$U$5:$X$56,4)","v":810},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL138*CE138","v":201690},{"$f":"CG138*'Weighting Factors'!$Q$7","v":201690},227890,{"$f":"AM138/'Weighting Factors'!$O$5","v":48.4},0,0,0,{"$f":"SUM((AT138*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY138)*CM138","v":0},0,{"$f":"AE138/AD138","v":0.34799999999999998},{"$f":"IF(CP138>=50%,AE138*10.5%,0)","v":0},{"$f":"IF(AND(CP138>35%,CP138<50%),AE138*(CP138-35%)*0.7,0)","v":0},{"$f":"AU138+AR138","v":1152.9000000000001},{"$f":"'LOB Transfers'!G137","v":145828},{"$f":"'LOB Transfers'!J137","v":0},{"$f":"'General Fund Transfers'!F137","v":477659},{"$f":"SUM(R138+T138+AV138+AW138+AX138/6)","v":578.5},"D0341"]
[342,"Jefferson","McLouth ",465.6,null,0,465.6,455.5,null,0,455.5,442,null,0,442,{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C138,VLOOKUP($CX139,'Audit Values'!$A:$BW,73,FALSE))","v":431},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F138,VLOOKUP($CX139,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},431,{"$f":"IF('Military Provision'!J139=\"YES\", MAX('2022 Legal Max'!O139,'2022 Legal Max'!K139,AVERAGE('2022 Legal Max'!G139,'2022 Legal Max'!K139,'2022 Legal Max'!O139)), MAX(O139, K139))","v":455.5},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL138,VLOOKUP($CX139,'Audit Values'!$A:$BU,58,FALSE))","v":8},463.5,198.7,{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM138,VLOOKUP($CX139,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W139/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN138,VLOOKUP($CX139,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y139*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO138,VLOOKUP($CX139,'Audit Values'!$A:$BW,60,FALSE))","v":156.19999999999999},{"$f":"AB139/6*'Weighting Factors'!$O$6","v":13},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS138,VLOOKUP($CX139,'Audit Values'!$A:$BU,63,FALSE))","v":450},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP138,VLOOKUP($CX139,'Audit Values'!$A:$BU,64,FALSE))","v":106},{"$f":"IF(A139=207, AE139,(AE139))*'Weighting Factors'!$O$9","v":51.3},0,{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG138,VLOOKUP($CX139,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ138,VLOOKUP($CX139,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ139*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR138,VLOOKUP($CX139,'Audit Values'!$A:$BU,66,FALSE))","v":207},194128,{"$f":"AM139/'Weighting Factors'!$O$5","v":41.3},{"$f":"CK139/'Weighting Factors'!$O$5","v":0},{"$f":"CO139/'Weighting Factors'!$O$5","v":0},727882,{"$f":"AQ139/'Weighting Factors'!$O$5","v":154.69999999999999},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X138,VLOOKUP($CX139,'Audit Values'!$A:$BU,47,FALSE))","v":0},922.5,767.8,{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA138,VLOOKUP($CX139,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB138,VLOOKUP($CX139,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV139*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW139*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX139*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F139>0,VLOOKUP($CX139,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F139),'Weighting Factors'!F139,VLOOKUP($CX139,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX139,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F139=\"\",\"\",IF('Weighting Factors'!H139=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U139+V139+AA139+AC139+AF139+AI139+AK139++AN139+AO139+AS139+AP139)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY139","v":3618267},{"$f":"SUM((AT139+AP139)*'Weighting Factors'!$O$5)+AY139","v":4346285},{"$f":"IF('Weighting Factors'!F139>0,'Weighting Factors'!F139,'Preliminary SO66'!AV138)","v":4607174},4346285,{"$f":"'Weighting Factors'!E139","v":0},{"$f":"Transportation!G139","v":0},{"$f":"IF(ISNA(VLOOKUP($CX139,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX139,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4346285,{"$f":"SUM((U139+V139+AA139+AC139+AF139+AI139+AK139+AN139+AO139+AP139)*'Weighting Factors'!O$12)+(MAX(AQ139,'Weighting Factors'!B139))","v":4341149},{"$f":"'LOB%'!F137","v":0.31},1345756,1428177,1345756,0.31,{"$f":"ROUND(IF(U139<=99.9,(U139*1.014331),0),1)","v":0},{"$f":"AND(U139>99.9,U139<=299.9)","v":false},{"$f":"IF(BS139=TRUE,ROUND((U139-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU139*U139,1)","v":0},{"$f":"AND(U139>299.9,U139<=1621.9)","v":true},{"$f":"IF(BW139=TRUE,ROUND((U139-300)*1.2375,4),0)","v":202.3313},0.42863699999999999,{"$f":"ROUND(BY139*U139,1)","v":198.7},{"$f":"ROUND(IF(U139>=1622,(U139*0.03504),0),1)","v":0},90,{"$f":"AL139/CB139","v":2.2999999999999998},{"$f":"IF(CC139<0.06,1,IF(CC139>=18.29,52,MATCH(CC139-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":38},{"$f":"VLOOKUP(CD139, 'Weighting Factors'!$U$5:$X$56,4)","v":830},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL139*CE139","v":171810},{"$f":"CG139*'Weighting Factors'!$Q$7","v":171810},194128,{"$f":"AM139/'Weighting Factors'!$O$5","v":41.3},0,0,0,{"$f":"SUM((AT139*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY139)*CM139","v":0},0,{"$f":"AE139/AD139","v":0.2356},{"$f":"IF(CP139>=50%,AE139*10.5%,0)","v":0},{"$f":"IF(AND(CP139>35%,CP139<50%),AE139*(CP139-35%)*0.7,0)","v":0},{"$f":"AU139+AR139","v":922.5},{"$f":"'LOB Transfers'!G138","v":75497},{"$f":"'LOB Transfers'!J138","v":0},{"$f":"'General Fund Transfers'!F138","v":241418},{"$f":"SUM(R139+T139+AV139+AW139+AX139/6)","v":440},"D0342"]
[343,"Jefferson","Perry Public Schools ",740.5,null,0,740.5,735.5,null,0,735.5,723,null,0,723,{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C139,VLOOKUP($CX140,'Audit Values'!$A:$BW,73,FALSE))","v":733.1},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F139,VLOOKUP($CX140,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},733.1,{"$f":"IF('Military Provision'!J140=\"YES\", MAX('2022 Legal Max'!O140,'2022 Legal Max'!K140,AVERAGE('2022 Legal Max'!G140,'2022 Legal Max'!K140,'2022 Legal Max'!O140)), MAX(O140, K140))","v":735.5},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL139,VLOOKUP($CX140,'Audit Values'!$A:$BU,58,FALSE))","v":5.5},741,247.8,{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM139,VLOOKUP($CX140,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W140/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN139,VLOOKUP($CX140,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y140*'Weighting Factors'!$O$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO139,VLOOKUP($CX140,'Audit Values'!$A:$BW,60,FALSE))","v":71.7},{"$f":"AB140/6*'Weighting Factors'!$O$6","v":6},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS139,VLOOKUP($CX140,'Audit Values'!$A:$BU,63,FALSE))","v":751},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP139,VLOOKUP($CX140,'Audit Values'!$A:$BU,64,FALSE))","v":185},{"$f":"IF(A140=207, AE140,(AE140))*'Weighting Factors'!$O$9","v":89.5},0,{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG139,VLOOKUP($CX140,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ139,VLOOKUP($CX140,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ140*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR139,VLOOKUP($CX140,'Audit Values'!$A:$BU,66,FALSE))","v":415.5},370884,{"$f":"AM140/'Weighting Factors'!$O$5","v":78.8},{"$f":"CK140/'Weighting Factors'!$O$5","v":0},{"$f":"CO140/'Weighting Factors'!$O$5","v":0},1000190,{"$f":"AQ140/'Weighting Factors'!$O$5","v":212.5},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X139,VLOOKUP($CX140,'Audit Values'!$A:$BU,47,FALSE))","v":0},1376.2,1163.7,{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA139,VLOOKUP($CX140,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB139,VLOOKUP($CX140,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1.7},0,{"$f":"SUM(AV140*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW140*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX140*'Weighting Factors'!$R$12)","v":57890},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F140>0,VLOOKUP($CX140,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F140),'Weighting Factors'!F140,VLOOKUP($CX140,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX140,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F140=\"\",\"\",IF('Weighting Factors'!H140=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U140+V140+AA140+AC140+AF140+AI140+AK140++AN140+AO140+AS140+AP140)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY140","v":5534262},{"$f":"SUM((AT140+AP140)*'Weighting Factors'!$O$5)+AY140","v":6534287},{"$f":"IF('Weighting Factors'!F140>0,'Weighting Factors'!F140,'Preliminary SO66'!AV139)","v":6671342},6534287,{"$f":"'Weighting Factors'!E140","v":0},{"$f":"Transportation!G140","v":0},{"$f":"IF(ISNA(VLOOKUP($CX140,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX140,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,6534287,{"$f":"SUM((U140+V140+AA140+AC140+AF140+AI140+AK140+AN140+AO140+AP140)*'Weighting Factors'!O$12)+(MAX(AQ140,'Weighting Factors'!B140))","v":6476562},{"$f":"'LOB%'!F138","v":0.33},2137265,2185068,2137265,0.33,{"$f":"ROUND(IF(U140<=99.9,(U140*1.014331),0),1)","v":0},{"$f":"AND(U140>99.9,U140<=299.9)","v":false},{"$f":"IF(BS140=TRUE,ROUND((U140-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU140*U140,1)","v":0},{"$f":"AND(U140>299.9,U140<=1621.9)","v":true},{"$f":"IF(BW140=TRUE,ROUND((U140-300)*1.2375,4),0)","v":545.73749999999995},0.33435700000000002,{"$f":"ROUND(BY140*U140,1)","v":247.8},{"$f":"ROUND(IF(U140>=1622,(U140*0.03504),0),1)","v":0},153.1,{"$f":"AL140/CB140","v":2.714},{"$f":"IF(CC140<0.06,1,IF(CC140>=18.29,52,MATCH(CC140-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":40},{"$f":"VLOOKUP(CD140, 'Weighting Factors'!$U$5:$X$56,4)","v":790},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL140*CE140","v":328245},{"$f":"CG140*'Weighting Factors'!$Q$7","v":328245},370884,{"$f":"AM140/'Weighting Factors'!$O$5","v":78.8},0,0,0,{"$f":"SUM((AT140*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY140)*CM140","v":0},0,{"$f":"AE140/AD140","v":0.24629999999999999},{"$f":"IF(CP140>=50%,AE140*10.5%,0)","v":0},{"$f":"IF(AND(CP140>35%,CP140<50%),AE140*(CP140-35%)*0.7,0)","v":0},{"$f":"AU140+AR140","v":1376.2},{"$f":"'LOB Transfers'!G139","v":139563},{"$f":"'LOB Transfers'!J139","v":855},{"$f":"'General Fund Transfers'!F139","v":421187},{"$f":"SUM(R140+T140+AV140+AW140+AX140/6)","v":751.3},"D0343"]
[344,"Linn","Pleasanton ",353.5,null,0,353.5,338.9,null,0,338.9,331.4,null,0,331.4,{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C140,VLOOKUP($CX141,'Audit Values'!$A:$BW,73,FALSE))","v":343},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F140,VLOOKUP($CX141,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},343,{"$f":"IF('Military Provision'!J141=\"YES\", MAX('2022 Legal Max'!O141,'2022 Legal Max'!K141,AVERAGE('2022 Legal Max'!G141,'2022 Legal Max'!K141,'2022 Legal Max'!O141)), MAX(O141, K141))","v":338.9},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL140,VLOOKUP($CX141,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},342.4,160.9,{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM140,VLOOKUP($CX141,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W141/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN140,VLOOKUP($CX141,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y141*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO140,VLOOKUP($CX141,'Audit Values'!$A:$BW,60,FALSE))","v":78},{"$f":"AB141/6*'Weighting Factors'!$O$6","v":6.5},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS140,VLOOKUP($CX141,'Audit Values'!$A:$BU,63,FALSE))","v":353},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP140,VLOOKUP($CX141,'Audit Values'!$A:$BU,64,FALSE))","v":159},{"$f":"IF(A141=207, AE141,(AE141))*'Weighting Factors'!$O$9","v":77},11.2,{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG140,VLOOKUP($CX141,'Audit Values'!$A:$BW,70,FALSE))","v":11.3},11.3,{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ140,VLOOKUP($CX141,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ141*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR140,VLOOKUP($CX141,'Audit Values'!$A:$BU,66,FALSE))","v":55},65252,{"$f":"AM141/'Weighting Factors'!$O$5","v":13.9},{"$f":"CK141/'Weighting Factors'!$O$5","v":0},{"$f":"CO141/'Weighting Factors'!$O$5","v":0},375082,{"$f":"AQ141/'Weighting Factors'!$O$5","v":79.7},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X140,VLOOKUP($CX141,'Audit Values'!$A:$BU,47,FALSE))","v":0},691.7,612,{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA140,VLOOKUP($CX141,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB140,VLOOKUP($CX141,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV141*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW141*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX141*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F141>0,VLOOKUP($CX141,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F141),'Weighting Factors'!F141,VLOOKUP($CX141,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX141,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F141=\"\",\"\",IF('Weighting Factors'!H141=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U141+V141+AA141+AC141+AF141+AI141+AK141++AN141+AO141+AS141+AP141)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY141","v":2880072},{"$f":"SUM((AT141+AP141)*'Weighting Factors'!$O$5)+AY141","v":3255140},{"$f":"IF('Weighting Factors'!F141>0,'Weighting Factors'!F141,'Preliminary SO66'!AV140)","v":3464087},3255140,{"$f":"'Weighting Factors'!E141","v":0},{"$f":"Transportation!G141","v":0},{"$f":"IF(ISNA(VLOOKUP($CX141,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX141,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3255140,{"$f":"SUM((U141+V141+AA141+AC141+AF141+AI141+AK141+AN141+AO141+AP141)*'Weighting Factors'!O$12)+(MAX(AQ141,'Weighting Factors'!B141))","v":3255154},{"$f":"'LOB%'!F139","v":0.33},1074201,1143111,1074201,0.33,{"$f":"ROUND(IF(U141<=99.9,(U141*1.014331),0),1)","v":0},{"$f":"AND(U141>99.9,U141<=299.9)","v":false},{"$f":"IF(BS141=TRUE,ROUND((U141-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU141*U141,1)","v":0},{"$f":"AND(U141>299.9,U141<=1621.9)","v":true},{"$f":"IF(BW141=TRUE,ROUND((U141-300)*1.2375,4),0)","v":52.47},0.469781,{"$f":"ROUND(BY141*U141,1)","v":160.9},{"$f":"ROUND(IF(U141>=1622,(U141*0.03504),0),1)","v":0},92.5,{"$f":"AL141/CB141","v":0.59499999999999997},{"$f":"IF(CC141<0.06,1,IF(CC141>=18.29,52,MATCH(CC141-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD141, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL141*CE141","v":57750},{"$f":"CG141*'Weighting Factors'!$Q$7","v":57750},65252,{"$f":"AM141/'Weighting Factors'!$O$5","v":13.9},0,0,0,{"$f":"SUM((AT141*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY141)*CM141","v":0},0,{"$f":"AE141/AD141","v":0.45040000000000002},{"$f":"IF(CP141>=50%,AE141*10.5%,0)","v":0},{"$f":"IF(AND(CP141>35%,CP141<50%),AE141*(CP141-35%)*0.7,0)","v":11.2},{"$f":"AU141+AR141","v":691.7},{"$f":"'LOB Transfers'!G140","v":120203},{"$f":"'LOB Transfers'!J140","v":0},{"$f":"'General Fund Transfers'!F140","v":415540},{"$f":"SUM(R141+T141+AV141+AW141+AX141/6)","v":346.5},"D0344"]
[345,"Shawnee","Seaman ",3803.3,null,0,3803.3,3765.6,null,0,3765.6,3701.9,null,0,3701.9,{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C141,VLOOKUP($CX142,'Audit Values'!$A:$BW,73,FALSE))","v":3667.1},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F141,VLOOKUP($CX142,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},3667.1,{"$f":"IF('Military Provision'!J142=\"YES\", MAX('2022 Legal Max'!O142,'2022 Legal Max'!K142,AVERAGE('2022 Legal Max'!G142,'2022 Legal Max'!K142,'2022 Legal Max'!O142)), MAX(O142, K142))","v":3765.6},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL141,VLOOKUP($CX142,'Audit Values'!$A:$BU,58,FALSE))","v":61.5},3827.1,134.1,{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM141,VLOOKUP($CX142,'Audit Values'!$A:$BW,62,FALSE))","v":4.3},{"$f":"(W142/6)*'Weighting Factors'!$O$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN141,VLOOKUP($CX142,'Audit Values'!$A:$BW,61,FALSE))","v":12},{"$f":"Y142*'Weighting Factors'!$O$8","v":2.2000000000000002},2.2000000000000002,{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO141,VLOOKUP($CX142,'Audit Values'!$A:$BW,60,FALSE))","v":1186.3},{"$f":"AB142/6*'Weighting Factors'!$O$6","v":98.9},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS141,VLOOKUP($CX142,'Audit Values'!$A:$BU,63,FALSE))","v":3819},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP141,VLOOKUP($CX142,'Audit Values'!$A:$BU,64,FALSE))","v":913},{"$f":"IF(A142=207, AE142,(AE142))*'Weighting Factors'!$O$9","v":441.9},0,{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG141,VLOOKUP($CX142,'Audit Values'!$A:$BW,70,FALSE))","v":28.4},28.4,{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ141,VLOOKUP($CX142,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ142*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR141,VLOOKUP($CX142,'Audit Values'!$A:$BU,66,FALSE))","v":1841},1144080,{"$f":"AM142/'Weighting Factors'!$O$5","v":243.1},{"$f":"CK142/'Weighting Factors'!$O$5","v":0},{"$f":"CO142/'Weighting Factors'!$O$5","v":0},4923778,{"$f":"AQ142/'Weighting Factors'!$O$5","v":1046.3},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X141,VLOOKUP($CX142,'Audit Values'!$A:$BU,47,FALSE))","v":0},5822,4775.7,{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA141,VLOOKUP($CX142,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":24},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB141,VLOOKUP($CX142,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1.8},30,{"$f":"SUM(AV142*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW142*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX142*'Weighting Factors'!$R$12)","v":144330},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F142>0,VLOOKUP($CX142,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F142),'Weighting Factors'!F142,VLOOKUP($CX142,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX142,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F142=\"\",\"\",IF('Weighting Factors'!H142=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U142+V142+AA142+AC142+AF142+AI142+AK142++AN142+AO142+AS142+AP142)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY142","v":22618774},{"$f":"SUM((AT142+AP142)*'Weighting Factors'!$O$5)+AY142","v":27542662},{"$f":"IF('Weighting Factors'!F142>0,'Weighting Factors'!F142,'Preliminary SO66'!AV141)","v":27648696},27542662,{"$f":"'Weighting Factors'!E142","v":0},{"$f":"Transportation!G142","v":0},{"$f":"IF(ISNA(VLOOKUP($CX142,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX142,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,27542662,{"$f":"SUM((U142+V142+AA142+AC142+AF142+AI142+AK142+AN142+AO142+AP142)*'Weighting Factors'!O$12)+(MAX(AQ142,'Weighting Factors'!B142))","v":27398222},{"$f":"'LOB%'!F140","v":0.33},9041413,9068365,9041413,0.33,{"$f":"ROUND(IF(U142<=99.9,(U142*1.014331),0),1)","v":0},{"$f":"AND(U142>99.9,U142<=299.9)","v":false},{"$f":"IF(BS142=TRUE,ROUND((U142-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU142*U142,1)","v":0},{"$f":"AND(U142>299.9,U142<=1621.9)","v":false},{"$f":"IF(BW142=TRUE,ROUND((U142-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY142*U142,1)","v":0},{"$f":"ROUND(IF(U142>=1622,(U142*0.03504),0),1)","v":134.1},84,{"$f":"AL142/CB142","v":21.917000000000002},{"$f":"IF(CC142<0.06,1,IF(CC142>=18.29,52,MATCH(CC142-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD142, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL142*CE142","v":1012550},{"$f":"CG142*'Weighting Factors'!$Q$7","v":1012550},1144080,{"$f":"AM142/'Weighting Factors'!$O$5","v":243.1},0,0,0,{"$f":"SUM((AT142*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY142)*CM142","v":0},0,{"$f":"AE142/AD142","v":0.23910000000000001},{"$f":"IF(CP142>=50%,AE142*10.5%,0)","v":0},{"$f":"IF(AND(CP142>35%,CP142<50%),AE142*(CP142-35%)*0.7,0)","v":0},{"$f":"AU142+AR142","v":5822},{"$f":"'LOB Transfers'!G141","v":693476},{"$f":"'LOB Transfers'!J141","v":3617},{"$f":"'General Fund Transfers'!F141","v":2213232},{"$f":"SUM(R142+T142+AV142+AW142+AX142/6)","v":3759.4},"D0345"]
[346,"Linn","Jayhawk ",565.79999999999995,null,0,565.79999999999995,565.5,null,0,565.5,550.5,null,0,550.5,{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C142,VLOOKUP($CX143,'Audit Values'!$A:$BW,73,FALSE))","v":521},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F142,VLOOKUP($CX143,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},521,{"$f":"IF('Military Provision'!J143=\"YES\", MAX('2022 Legal Max'!O143,'2022 Legal Max'!K143,AVERAGE('2022 Legal Max'!G143,'2022 Legal Max'!K143,'2022 Legal Max'!O143)), MAX(O143, K143))","v":565.5},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL142,VLOOKUP($CX143,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},572,224.1,{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM142,VLOOKUP($CX143,'Audit Values'!$A:$BW,62,FALSE))","v":0.2},{"$f":"(W143/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN142,VLOOKUP($CX143,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y143*'Weighting Factors'!$O$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO142,VLOOKUP($CX143,'Audit Values'!$A:$BW,60,FALSE))","v":222.1},{"$f":"AB143/6*'Weighting Factors'!$O$6","v":18.5},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS142,VLOOKUP($CX143,'Audit Values'!$A:$BU,63,FALSE))","v":538},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP142,VLOOKUP($CX143,'Audit Values'!$A:$BU,64,FALSE))","v":218},{"$f":"IF(A143=207, AE143,(AE143))*'Weighting Factors'!$O$9","v":105.5},8.4,{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG142,VLOOKUP($CX143,'Audit Values'!$A:$BW,70,FALSE))","v":10.8},10.8,{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ142,VLOOKUP($CX143,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ143*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR142,VLOOKUP($CX143,'Audit Values'!$A:$BU,66,FALSE))","v":297},325513,{"$f":"AM143/'Weighting Factors'!$O$5","v":69.2},{"$f":"CK143/'Weighting Factors'!$O$5","v":0},{"$f":"CO143/'Weighting Factors'!$O$5","v":0},855162,{"$f":"AQ143/'Weighting Factors'!$O$5","v":181.7},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X142,VLOOKUP($CX143,'Audit Values'!$A:$BU,47,FALSE))","v":0},1182.4000000000001,1000.7,{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA142,VLOOKUP($CX143,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB142,VLOOKUP($CX143,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV143*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW143*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX143*'Weighting Factors'!$R$12)","v":15000},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F143>0,VLOOKUP($CX143,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F143),'Weighting Factors'!F143,VLOOKUP($CX143,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX143,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F143=\"\",\"\",IF('Weighting Factors'!H143=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U143+V143+AA143+AC143+AF143+AI143+AK143++AN143+AO143+AS143+AP143)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY143","v":4724294},{"$f":"SUM((AT143+AP143)*'Weighting Factors'!$O$5)+AY143","v":5579374},{"$f":"IF('Weighting Factors'!F143>0,'Weighting Factors'!F143,'Preliminary SO66'!AV142)","v":5859441},5579374,{"$f":"'Weighting Factors'!E143","v":0},{"$f":"Transportation!G143","v":0},{"$f":"IF(ISNA(VLOOKUP($CX143,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX143,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5579374,{"$f":"SUM((U143+V143+AA143+AC143+AF143+AI143+AK143+AN143+AO143+AP143)*'Weighting Factors'!O$12)+(MAX(AQ143,'Weighting Factors'!B143))","v":5564456},{"$f":"'LOB%'!F141","v":0.31},1724981,1816452,1724981,0.31,{"$f":"ROUND(IF(U143<=99.9,(U143*1.014331),0),1)","v":0},{"$f":"AND(U143>99.9,U143<=299.9)","v":false},{"$f":"IF(BS143=TRUE,ROUND((U143-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU143*U143,1)","v":0},{"$f":"AND(U143>299.9,U143<=1621.9)","v":true},{"$f":"IF(BW143=TRUE,ROUND((U143-300)*1.2375,4),0)","v":336.6},0.39177499999999998,{"$f":"ROUND(BY143*U143,1)","v":224.1},{"$f":"ROUND(IF(U143>=1622,(U143*0.03504),0),1)","v":0},302,{"$f":"AL143/CB143","v":0.98299999999999998},{"$f":"IF(CC143<0.06,1,IF(CC143>=18.29,52,MATCH(CC143-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":31},{"$f":"VLOOKUP(CD143, 'Weighting Factors'!$U$5:$X$56,4)","v":970},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL143*CE143","v":288090},{"$f":"CG143*'Weighting Factors'!$Q$7","v":288090},325513,{"$f":"AM143/'Weighting Factors'!$O$5","v":69.2},0,0,0,{"$f":"SUM((AT143*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY143)*CM143","v":0},0,{"$f":"AE143/AD143","v":0.4052},{"$f":"IF(CP143>=50%,AE143*10.5%,0)","v":0},{"$f":"IF(AND(CP143>35%,CP143<50%),AE143*(CP143-35%)*0.7,0)","v":8.4},{"$f":"AU143+AR143","v":1182.4000000000001},{"$f":"'LOB Transfers'!G142","v":154731},{"$f":"'LOB Transfers'!J142","v":862},{"$f":"'General Fund Transfers'!F142","v":547308},{"$f":"SUM(R143+T143+AV143+AW143+AX143/6)","v":530.5},"D0346"]
[347,"Edwards","Kinsley-Offerle ",304,null,0,304,304,null,0,304,271,null,0,271,{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C143,VLOOKUP($CX144,'Audit Values'!$A:$BW,73,FALSE))","v":284.5},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F143,VLOOKUP($CX144,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},284.5,{"$f":"IF('Military Provision'!J144=\"YES\", MAX('2022 Legal Max'!O144,'2022 Legal Max'!K144,AVERAGE('2022 Legal Max'!G144,'2022 Legal Max'!K144,'2022 Legal Max'!O144)), MAX(O144, K144))","v":304},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL143,VLOOKUP($CX144,'Audit Values'!$A:$BU,58,FALSE))","v":3},307,147.9,{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM143,VLOOKUP($CX144,'Audit Values'!$A:$BW,62,FALSE))","v":85.9},{"$f":"(W144/6)*'Weighting Factors'!$O$7","v":5.7},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN143,VLOOKUP($CX144,'Audit Values'!$A:$BW,61,FALSE))","v":30},{"$f":"Y144*'Weighting Factors'!$O$8","v":5.6},5.7,{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO143,VLOOKUP($CX144,'Audit Values'!$A:$BW,60,FALSE))","v":121.8},{"$f":"AB144/6*'Weighting Factors'!$O$6","v":10.199999999999999},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS143,VLOOKUP($CX144,'Audit Values'!$A:$BU,63,FALSE))","v":293},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP143,VLOOKUP($CX144,'Audit Values'!$A:$BU,64,FALSE))","v":115},{"$f":"IF(A144=207, AE144,(AE144))*'Weighting Factors'!$O$9","v":55.7},3.4,{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG143,VLOOKUP($CX144,'Audit Values'!$A:$BW,70,FALSE))","v":4.7},4.7,{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ143,VLOOKUP($CX144,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ144*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR143,VLOOKUP($CX144,'Audit Values'!$A:$BU,66,FALSE))","v":114.5},151367,{"$f":"AM144/'Weighting Factors'!$O$5","v":32.200000000000003},{"$f":"CK144/'Weighting Factors'!$O$5","v":0},{"$f":"CO144/'Weighting Factors'!$O$5","v":0},312991,{"$f":"AQ144/'Weighting Factors'!$O$5","v":66.5},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X143,VLOOKUP($CX144,'Audit Values'!$A:$BU,47,FALSE))","v":0},629.9,563.4,{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA143,VLOOKUP($CX144,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB143,VLOOKUP($CX144,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV144*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW144*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX144*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F144>0,VLOOKUP($CX144,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F144),'Weighting Factors'!F144,VLOOKUP($CX144,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX144,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F144=\"\",\"\",IF('Weighting Factors'!H144=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U144+V144+AA144+AC144+AF144+AI144+AK144++AN144+AO144+AS144+AP144)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY144","v":2651360},{"$f":"SUM((AT144+AP144)*'Weighting Factors'!$O$5)+AY144","v":2964309},{"$f":"IF('Weighting Factors'!F144>0,'Weighting Factors'!F144,'Preliminary SO66'!AV143)","v":3057488},2964309,{"$f":"'Weighting Factors'!E144","v":0},{"$f":"Transportation!G144","v":0},{"$f":"IF(ISNA(VLOOKUP($CX144,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX144,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2964309,{"$f":"SUM((U144+V144+AA144+AC144+AF144+AI144+AK144+AN144+AO144+AP144)*'Weighting Factors'!O$12)+(MAX(AQ144,'Weighting Factors'!B144))","v":3040139},{"$f":"'LOB%'!F142","v":0.33},1003246,1008972,1003246,0.33,{"$f":"ROUND(IF(U144<=99.9,(U144*1.014331),0),1)","v":0},{"$f":"AND(U144>99.9,U144<=299.9)","v":false},{"$f":"IF(BS144=TRUE,ROUND((U144-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU144*U144,1)","v":0},{"$f":"AND(U144>299.9,U144<=1621.9)","v":true},{"$f":"IF(BW144=TRUE,ROUND((U144-300)*1.2375,4),0)","v":8.6624999999999996},0.48180800000000001,{"$f":"ROUND(BY144*U144,1)","v":147.9},{"$f":"ROUND(IF(U144>=1622,(U144*0.03504),0),1)","v":0},340,{"$f":"AL144/CB144","v":0.33700000000000002},{"$f":"IF(CC144<0.06,1,IF(CC144>=18.29,52,MATCH(CC144-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":21},{"$f":"VLOOKUP(CD144, 'Weighting Factors'!$U$5:$X$56,4)","v":1170},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL144*CE144","v":133965},{"$f":"CG144*'Weighting Factors'!$Q$7","v":133965},151367,{"$f":"AM144/'Weighting Factors'!$O$5","v":32.200000000000003},0,0,0,{"$f":"SUM((AT144*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY144)*CM144","v":0},0,{"$f":"AE144/AD144","v":0.39250000000000002},{"$f":"IF(CP144>=50%,AE144*10.5%,0)","v":0},{"$f":"IF(AND(CP144>35%,CP144<50%),AE144*(CP144-35%)*0.7,0)","v":3.4},{"$f":"AU144+AR144","v":629.9},{"$f":"'LOB Transfers'!G143","v":89088},{"$f":"'LOB Transfers'!J143","v":9130},{"$f":"'General Fund Transfers'!F143","v":284242},{"$f":"SUM(R144+T144+AV144+AW144+AX144/6)","v":287.5},"D0347"]
[348,"Douglas","Baldwin City ",1342.9,null,0,1342.9,1297.0999999999999,null,0,1297.0999999999999,1255.4000000000001,null,0,1255.4000000000001,{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C144,VLOOKUP($CX145,'Audit Values'!$A:$BW,73,FALSE))","v":1223.3},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F144,VLOOKUP($CX145,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1223.3,{"$f":"IF('Military Provision'!J145=\"YES\", MAX('2022 Legal Max'!O145,'2022 Legal Max'!K145,AVERAGE('2022 Legal Max'!G145,'2022 Legal Max'!K145,'2022 Legal Max'!O145)), MAX(O145, K145))","v":1297.0999999999999},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL144,VLOOKUP($CX145,'Audit Values'!$A:$BU,58,FALSE))","v":15.5},1312.6,184,{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM144,VLOOKUP($CX145,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W145/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN144,VLOOKUP($CX145,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y145*'Weighting Factors'!$O$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO144,VLOOKUP($CX145,'Audit Values'!$A:$BW,60,FALSE))","v":345.9},{"$f":"AB145/6*'Weighting Factors'!$O$6","v":28.8},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS144,VLOOKUP($CX145,'Audit Values'!$A:$BU,63,FALSE))","v":1275},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP144,VLOOKUP($CX145,'Audit Values'!$A:$BU,64,FALSE))","v":222},{"$f":"IF(A145=207, AE145,(AE145))*'Weighting Factors'!$O$9","v":107.4},0,{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG144,VLOOKUP($CX145,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ144,VLOOKUP($CX145,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ145*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR144,VLOOKUP($CX145,'Audit Values'!$A:$BU,66,FALSE))","v":456},396730,{"$f":"AM145/'Weighting Factors'!$O$5","v":84.3},{"$f":"CK145/'Weighting Factors'!$O$5","v":0},{"$f":"CO145/'Weighting Factors'!$O$5","v":0},1626541,{"$f":"AQ145/'Weighting Factors'!$O$5","v":345.6},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X144,VLOOKUP($CX145,'Audit Values'!$A:$BU,47,FALSE))","v":0},2063.3000000000002,1717.7,{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA144,VLOOKUP($CX145,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":28},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB144,VLOOKUP($CX145,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":14.7},0,{"$f":"SUM(AV145*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW145*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX145*'Weighting Factors'!$R$12)","v":164990},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F145>0,VLOOKUP($CX145,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F145),'Weighting Factors'!F145,VLOOKUP($CX145,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX145,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F145=\"\",\"\",IF('Weighting Factors'!H145=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U145+V145+AA145+AC145+AF145+AI145+AK145++AN145+AO145+AS145+AP145)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY145","v":8248486},{"$f":"SUM((AT145+AP145)*'Weighting Factors'!$O$5)+AY145","v":9874880},{"$f":"IF('Weighting Factors'!F145>0,'Weighting Factors'!F145,'Preliminary SO66'!AV144)","v":10200518},9874880,{"$f":"'Weighting Factors'!E145","v":0},{"$f":"Transportation!G145","v":0},{"$f":"IF(ISNA(VLOOKUP($CX145,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX145,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,9874880,{"$f":"SUM((U145+V145+AA145+AC145+AF145+AI145+AK145+AN145+AO145+AP145)*'Weighting Factors'!O$12)+(MAX(AQ145,'Weighting Factors'!B145))","v":9710037},{"$f":"'LOB%'!F143","v":0.33},3204312,3113889,3113889,0.32069999999999999,{"$f":"ROUND(IF(U145<=99.9,(U145*1.014331),0),1)","v":0},{"$f":"AND(U145>99.9,U145<=299.9)","v":false},{"$f":"IF(BS145=TRUE,ROUND((U145-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU145*U145,1)","v":0},{"$f":"AND(U145>299.9,U145<=1621.9)","v":true},{"$f":"IF(BW145=TRUE,ROUND((U145-300)*1.2375,4),0)","v":1253.0925},0.140157,{"$f":"ROUND(BY145*U145,1)","v":184},{"$f":"ROUND(IF(U145>=1622,(U145*0.03504),0),1)","v":0},139,{"$f":"AL145/CB145","v":3.2810000000000001},{"$f":"IF(CC145<0.06,1,IF(CC145>=18.29,52,MATCH(CC145-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":41},{"$f":"VLOOKUP(CD145, 'Weighting Factors'!$U$5:$X$56,4)","v":770},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL145*CE145","v":351120},{"$f":"CG145*'Weighting Factors'!$Q$7","v":351120},396730,{"$f":"AM145/'Weighting Factors'!$O$5","v":84.3},0,0,0,{"$f":"SUM((AT145*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY145)*CM145","v":0},0,{"$f":"AE145/AD145","v":0.1741},{"$f":"IF(CP145>=50%,AE145*10.5%,0)","v":0},{"$f":"IF(AND(CP145>35%,CP145<50%),AE145*(CP145-35%)*0.7,0)","v":0},{"$f":"AU145+AR145","v":2063.3000000000002},{"$f":"'LOB Transfers'!G144","v":163168},{"$f":"'LOB Transfers'!J144","v":934},{"$f":"'General Fund Transfers'!F144","v":505424},{"$f":"SUM(R145+T145+AV145+AW145+AX145/6)","v":1281.5},"D0348"]
[349,"Stafford","Stafford ",243.8,null,0,243.8,261.39999999999998,null,0,261.39999999999998,256,null,0,256,{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C145,VLOOKUP($CX146,'Audit Values'!$A:$BW,73,FALSE))","v":253.5},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F145,VLOOKUP($CX146,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},253.5,{"$f":"IF('Military Provision'!J146=\"YES\", MAX('2022 Legal Max'!O146,'2022 Legal Max'!K146,AVERAGE('2022 Legal Max'!G146,'2022 Legal Max'!K146,'2022 Legal Max'!O146)), MAX(O146, K146))","v":261.39999999999998},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL145,VLOOKUP($CX146,'Audit Values'!$A:$BU,58,FALSE))","v":2.5},263.89999999999998,153,{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM145,VLOOKUP($CX146,'Audit Values'!$A:$BW,62,FALSE))","v":22.6},{"$f":"(W146/6)*'Weighting Factors'!$O$7","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN145,VLOOKUP($CX146,'Audit Values'!$A:$BW,61,FALSE))","v":13},{"$f":"Y146*'Weighting Factors'!$O$8","v":2.4},2.4,{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO145,VLOOKUP($CX146,'Audit Values'!$A:$BW,60,FALSE))","v":71.900000000000006},{"$f":"AB146/6*'Weighting Factors'!$O$6","v":6},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS145,VLOOKUP($CX146,'Audit Values'!$A:$BU,63,FALSE))","v":262},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP145,VLOOKUP($CX146,'Audit Values'!$A:$BU,64,FALSE))","v":76},{"$f":"IF(A146=207, AE146,(AE146))*'Weighting Factors'!$O$9","v":36.799999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG145,VLOOKUP($CX146,'Audit Values'!$A:$BW,70,FALSE))","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ145,VLOOKUP($CX146,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ146*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR145,VLOOKUP($CX146,'Audit Values'!$A:$BU,66,FALSE))","v":10.5},19220,{"$f":"AM146/'Weighting Factors'!$O$5","v":4.0999999999999996},{"$f":"CK146/'Weighting Factors'!$O$5","v":0},{"$f":"CO146/'Weighting Factors'!$O$5","v":0},284832,{"$f":"AQ146/'Weighting Factors'!$O$5","v":60.5},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X145,VLOOKUP($CX146,'Audit Values'!$A:$BU,47,FALSE))","v":0},527.6,467.1,{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA145,VLOOKUP($CX146,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB145,VLOOKUP($CX146,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV146*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW146*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX146*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F146>0,VLOOKUP($CX146,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F146),'Weighting Factors'!F146,VLOOKUP($CX146,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX146,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F146=\"\",\"\",IF('Weighting Factors'!H146=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U146+V146+AA146+AC146+AF146+AI146+AK146++AN146+AO146+AS146+AP146)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY146","v":2198173},{"$f":"SUM((AT146+AP146)*'Weighting Factors'!$O$5)+AY146","v":2482886},{"$f":"IF('Weighting Factors'!F146>0,'Weighting Factors'!F146,'Preliminary SO66'!AV145)","v":2639595},2482886,{"$f":"'Weighting Factors'!E146","v":0},{"$f":"Transportation!G146","v":0},{"$f":"IF(ISNA(VLOOKUP($CX146,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX146,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2482886,{"$f":"SUM((U146+V146+AA146+AC146+AF146+AI146+AK146+AN146+AO146+AP146)*'Weighting Factors'!O$12)+(MAX(AQ146,'Weighting Factors'!B146))","v":2483005},{"$f":"'LOB%'!F144","v":0.31},769732,808317,769732,0.31,{"$f":"ROUND(IF(U146<=99.9,(U146*1.014331),0),1)","v":0},{"$f":"AND(U146>99.9,U146<=299.9)","v":true},{"$f":"IF(BS146=TRUE,ROUND((U146-100)*9.655,3),0)","v":1582.4549999999999},0.57987699999999998,{"$f":"ROUND(BU146*U146,1)","v":153},{"$f":"AND(U146>299.9,U146<=1621.9)","v":false},{"$f":"IF(BW146=TRUE,ROUND((U146-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY146*U146,1)","v":0},{"$f":"ROUND(IF(U146>=1622,(U146*0.03504),0),1)","v":0},242,{"$f":"AL146/CB146","v":4.2999999999999997E-2},{"$f":"IF(CC146<0.06,1,IF(CC146>=18.29,52,MATCH(CC146-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":1},{"$f":"VLOOKUP(CD146, 'Weighting Factors'!$U$5:$X$56,4)","v":1620},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL146*CE146","v":17010},{"$f":"CG146*'Weighting Factors'!$Q$7","v":17010},19220,{"$f":"AM146/'Weighting Factors'!$O$5","v":4.0999999999999996},0,0,0,{"$f":"SUM((AT146*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY146)*CM146","v":0},0,{"$f":"AE146/AD146","v":0.29010000000000002},{"$f":"IF(CP146>=50%,AE146*10.5%,0)","v":0},{"$f":"IF(AND(CP146>35%,CP146<50%),AE146*(CP146-35%)*0.7,0)","v":0},{"$f":"AU146+AR146","v":527.6},{"$f":"'LOB Transfers'!G145","v":53958},{"$f":"'LOB Transfers'!J145","v":3541},{"$f":"'General Fund Transfers'!F145","v":177416},{"$f":"SUM(R146+T146+AV146+AW146+AX146/6)","v":256},"D0349"]
[350,"Stafford","St John-Hudson ",314.5,null,0,314.5,312.5,null,0,312.5,307,null,0,307,{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C146,VLOOKUP($CX147,'Audit Values'!$A:$BW,73,FALSE))","v":303.5},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F146,VLOOKUP($CX147,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},303.5,{"$f":"IF('Military Provision'!J147=\"YES\", MAX('2022 Legal Max'!O147,'2022 Legal Max'!K147,AVERAGE('2022 Legal Max'!G147,'2022 Legal Max'!K147,'2022 Legal Max'!O147)), MAX(O147, K147))","v":312.5},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL146,VLOOKUP($CX147,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},319,152.4,{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM146,VLOOKUP($CX147,'Audit Values'!$A:$BW,62,FALSE))","v":102.4},{"$f":"(W147/6)*'Weighting Factors'!$O$7","v":6.7},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN146,VLOOKUP($CX147,'Audit Values'!$A:$BW,61,FALSE))","v":32},{"$f":"Y147*'Weighting Factors'!$O$8","v":5.9},6.7,{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO146,VLOOKUP($CX147,'Audit Values'!$A:$BW,60,FALSE))","v":107.1},{"$f":"AB147/6*'Weighting Factors'!$O$6","v":8.9},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS146,VLOOKUP($CX147,'Audit Values'!$A:$BU,63,FALSE))","v":320},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP146,VLOOKUP($CX147,'Audit Values'!$A:$BU,64,FALSE))","v":124},{"$f":"IF(A147=207, AE147,(AE147))*'Weighting Factors'!$O$9","v":60},3.3,{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG146,VLOOKUP($CX147,'Audit Values'!$A:$BW,70,FALSE))","v":4.5999999999999996},4.5999999999999996,{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ146,VLOOKUP($CX147,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ147*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR146,VLOOKUP($CX147,'Audit Values'!$A:$BU,66,FALSE))","v":58.5},85929,{"$f":"AM147/'Weighting Factors'!$O$5","v":18.3},{"$f":"CK147/'Weighting Factors'!$O$5","v":0},{"$f":"CO147/'Weighting Factors'!$O$5","v":0},422944,{"$f":"AQ147/'Weighting Factors'!$O$5","v":89.9},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X146,VLOOKUP($CX147,'Audit Values'!$A:$BU,47,FALSE))","v":0},659.8,569.9,{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA146,VLOOKUP($CX147,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB146,VLOOKUP($CX147,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV147*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW147*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX147*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F147>0,VLOOKUP($CX147,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F147),'Weighting Factors'!F147,VLOOKUP($CX147,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX147,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F147=\"\",\"\",IF('Weighting Factors'!H147=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U147+V147+AA147+AC147+AF147+AI147+AK147++AN147+AO147+AS147+AP147)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY147","v":2681949},{"$f":"SUM((AT147+AP147)*'Weighting Factors'!$O$5)+AY147","v":3105019},{"$f":"IF('Weighting Factors'!F147>0,'Weighting Factors'!F147,'Preliminary SO66'!AV146)","v":3121490},3105019,{"$f":"'Weighting Factors'!E147","v":0},{"$f":"Transportation!G147","v":-25236},{"$f":"IF(ISNA(VLOOKUP($CX147,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX147,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-25236,3079783,{"$f":"SUM((U147+V147+AA147+AC147+AF147+AI147+AK147+AN147+AO147+AP147)*'Weighting Factors'!O$12)+(MAX(AQ147,'Weighting Factors'!B147))","v":3104893},{"$f":"'LOB%'!F145","v":0.33},1024615,1030148,1024615,0.33,{"$f":"ROUND(IF(U147<=99.9,(U147*1.014331),0),1)","v":0},{"$f":"AND(U147>99.9,U147<=299.9)","v":false},{"$f":"IF(BS147=TRUE,ROUND((U147-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU147*U147,1)","v":0},{"$f":"AND(U147>299.9,U147<=1621.9)","v":true},{"$f":"IF(BW147=TRUE,ROUND((U147-300)*1.2375,4),0)","v":23.512499999999999},0.47773100000000002,{"$f":"ROUND(BY147*U147,1)","v":152.4},{"$f":"ROUND(IF(U147>=1622,(U147*0.03504),0),1)","v":0},308.3,{"$f":"AL147/CB147","v":0.19},{"$f":"IF(CC147<0.06,1,IF(CC147>=18.29,52,MATCH(CC147-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":14},{"$f":"VLOOKUP(CD147, 'Weighting Factors'!$U$5:$X$56,4)","v":1300},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL147*CE147","v":76050},{"$f":"CG147*'Weighting Factors'!$Q$7","v":76050},85929,{"$f":"AM147/'Weighting Factors'!$O$5","v":18.3},0,0,0,{"$f":"SUM((AT147*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY147)*CM147","v":0},0,{"$f":"AE147/AD147","v":0.38750000000000001},{"$f":"IF(CP147>=50%,AE147*10.5%,0)","v":0},{"$f":"IF(AND(CP147>35%,CP147<50%),AE147*(CP147-35%)*0.7,0)","v":3.3},{"$f":"AU147+AR147","v":659.8},{"$f":"'LOB Transfers'!G146","v":94060},{"$f":"'LOB Transfers'!J146","v":10554},{"$f":"'General Fund Transfers'!F146","v":304008},{"$f":"SUM(R147+T147+AV147+AW147+AX147/6)","v":310},"D0350"]
[351,"Stafford","Macksville ",214,null,0,214,189.5,null,0,189.5,182,null,0,182,{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C147,VLOOKUP($CX148,'Audit Values'!$A:$BW,73,FALSE))","v":186},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F147,VLOOKUP($CX148,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},186,{"$f":"IF('Military Provision'!J148=\"YES\", MAX('2022 Legal Max'!O148,'2022 Legal Max'!K148,AVERAGE('2022 Legal Max'!G148,'2022 Legal Max'!K148,'2022 Legal Max'!O148)), MAX(O148, K148))","v":189.5},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL147,VLOOKUP($CX148,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},194,148.4,{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM147,VLOOKUP($CX148,'Audit Values'!$A:$BW,62,FALSE))","v":95.3},{"$f":"(W148/6)*'Weighting Factors'!$O$7","v":6.3},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN147,VLOOKUP($CX148,'Audit Values'!$A:$BW,61,FALSE))","v":28},{"$f":"Y148*'Weighting Factors'!$O$8","v":5.2},6.3,{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO147,VLOOKUP($CX148,'Audit Values'!$A:$BW,60,FALSE))","v":17.3},{"$f":"AB148/6*'Weighting Factors'!$O$6","v":1.4},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS147,VLOOKUP($CX148,'Audit Values'!$A:$BU,63,FALSE))","v":196},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP147,VLOOKUP($CX148,'Audit Values'!$A:$BU,64,FALSE))","v":83},{"$f":"IF(A148=207, AE148,(AE148))*'Weighting Factors'!$O$9","v":40.200000000000003},4.3,{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG147,VLOOKUP($CX148,'Audit Values'!$A:$BW,70,FALSE))","v":4.4000000000000004},4.4000000000000004,{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ147,VLOOKUP($CX148,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ148*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR147,VLOOKUP($CX148,'Audit Values'!$A:$BU,66,FALSE))","v":59},89330,{"$f":"AM148/'Weighting Factors'!$O$5","v":19},{"$f":"CK148/'Weighting Factors'!$O$5","v":0},{"$f":"CO148/'Weighting Factors'!$O$5","v":0},260841,{"$f":"AQ148/'Weighting Factors'!$O$5","v":55.4},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X147,VLOOKUP($CX148,'Audit Values'!$A:$BU,47,FALSE))","v":0},469.1,413.7,{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA147,VLOOKUP($CX148,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB147,VLOOKUP($CX148,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV148*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW148*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX148*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F148>0,VLOOKUP($CX148,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F148),'Weighting Factors'!F148,VLOOKUP($CX148,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX148,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F148=\"\",\"\",IF('Weighting Factors'!H148=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U148+V148+AA148+AC148+AF148+AI148+AK148++AN148+AO148+AS148+AP148)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY148","v":1946872},{"$f":"SUM((AT148+AP148)*'Weighting Factors'!$O$5)+AY148","v":2207585},{"$f":"IF('Weighting Factors'!F148>0,'Weighting Factors'!F148,'Preliminary SO66'!AV147)","v":2475356},2207585,{"$f":"'Weighting Factors'!E148","v":0},{"$f":"Transportation!G148","v":0},{"$f":"IF(ISNA(VLOOKUP($CX148,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX148,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2207585,{"$f":"SUM((U148+V148+AA148+AC148+AF148+AI148+AK148+AN148+AO148+AP148)*'Weighting Factors'!O$12)+(MAX(AQ148,'Weighting Factors'!B148))","v":2255207},{"$f":"'LOB%'!F146","v":0.31},699114,767365,699114,0.31,{"$f":"ROUND(IF(U148<=99.9,(U148*1.014331),0),1)","v":0},{"$f":"AND(U148>99.9,U148<=299.9)","v":true},{"$f":"IF(BS148=TRUE,ROUND((U148-100)*9.655,3),0)","v":907.57},0.76516300000000004,{"$f":"ROUND(BU148*U148,1)","v":148.4},{"$f":"AND(U148>299.9,U148<=1621.9)","v":false},{"$f":"IF(BW148=TRUE,ROUND((U148-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY148*U148,1)","v":0},{"$f":"ROUND(IF(U148>=1622,(U148*0.03504),0),1)","v":0},360,{"$f":"AL148/CB148","v":0.16400000000000001},{"$f":"IF(CC148<0.06,1,IF(CC148>=18.29,52,MATCH(CC148-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":12},{"$f":"VLOOKUP(CD148, 'Weighting Factors'!$U$5:$X$56,4)","v":1340},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL148*CE148","v":79060},{"$f":"CG148*'Weighting Factors'!$Q$7","v":79060},89330,{"$f":"AM148/'Weighting Factors'!$O$5","v":19},0,0,0,{"$f":"SUM((AT148*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY148)*CM148","v":0},0,{"$f":"AE148/AD148","v":0.42349999999999999},{"$f":"IF(CP148>=50%,AE148*10.5%,0)","v":0},{"$f":"IF(AND(CP148>35%,CP148<50%),AE148*(CP148-35%)*0.7,0)","v":4.3},{"$f":"AU148+AR148","v":469.1},{"$f":"'LOB Transfers'!G147","v":60473},{"$f":"'LOB Transfers'!J147","v":9508},{"$f":"'General Fund Transfers'!F147","v":209888},{"$f":"SUM(R148+T148+AV148+AW148+AX148/6)","v":190.5},"D0351"]
[352,"Sherman","Goodland ",901.5,null,0,901.5,916.5,null,0,916.5,869,null,0,869,{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C148,VLOOKUP($CX149,'Audit Values'!$A:$BW,73,FALSE))","v":865},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F148,VLOOKUP($CX149,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},865,{"$f":"IF('Military Provision'!J149=\"YES\", MAX('2022 Legal Max'!O149,'2022 Legal Max'!K149,AVERAGE('2022 Legal Max'!G149,'2022 Legal Max'!K149,'2022 Legal Max'!O149)), MAX(O149, K149))","v":916.5},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL148,VLOOKUP($CX149,'Audit Values'!$A:$BU,58,FALSE))","v":19},935.5,251,{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM148,VLOOKUP($CX149,'Audit Values'!$A:$BW,62,FALSE))","v":129.5},{"$f":"(W149/6)*'Weighting Factors'!$O$7","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN148,VLOOKUP($CX149,'Audit Values'!$A:$BW,61,FALSE))","v":55},{"$f":"Y149*'Weighting Factors'!$O$8","v":10.199999999999999},10.199999999999999,{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO148,VLOOKUP($CX149,'Audit Values'!$A:$BW,60,FALSE))","v":221.8},{"$f":"AB149/6*'Weighting Factors'!$O$6","v":18.5},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS148,VLOOKUP($CX149,'Audit Values'!$A:$BU,63,FALSE))","v":912},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP148,VLOOKUP($CX149,'Audit Values'!$A:$BU,64,FALSE))","v":317},{"$f":"IF(A149=207, AE149,(AE149))*'Weighting Factors'!$O$9","v":153.4},{"$f":"MAX(CQ149,CR149)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG148,VLOOKUP($CX149,'Audit Values'!$A:$BW,70,FALSE))","v":6.3},6.3,{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ148,VLOOKUP($CX149,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ149*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR148,VLOOKUP($CX149,'Audit Values'!$A:$BU,66,FALSE))","v":148},224082,{"$f":"AM149/'Weighting Factors'!$O$5","v":47.6},{"$f":"CK149/'Weighting Factors'!$O$5","v":0},{"$f":"CO149/'Weighting Factors'!$O$5","v":0},1005109,{"$f":"AQ149/'Weighting Factors'!$O$5","v":213.6},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X148,VLOOKUP($CX149,'Audit Values'!$A:$BU,47,FALSE))","v":0},1636.1,1422.5,{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA148,VLOOKUP($CX149,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB148,VLOOKUP($CX149,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},4.5,{"$f":"SUM(AV149*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW149*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX149*'Weighting Factors'!$R$12)","v":8191},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F149>0,VLOOKUP($CX149,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F149),'Weighting Factors'!F149,VLOOKUP($CX149,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX149,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F149=\"\",\"\",IF('Weighting Factors'!H149=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U149+V149+AA149+AC149+AF149+AI149+AK149++AN149+AO149+AS149+AP149)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY149","v":6702476},{"$f":"SUM((AT149+AP149)*'Weighting Factors'!$O$5)+AY149","v":7707678},{"$f":"IF('Weighting Factors'!F149>0,'Weighting Factors'!F149,'Preliminary SO66'!AV148)","v":8211707},7707678,{"$f":"'Weighting Factors'!E149","v":0},{"$f":"Transportation!G149","v":0},{"$f":"IF(ISNA(VLOOKUP($CX149,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX149,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-2482},-2482,7705196,{"$f":"SUM((U149+V149+AA149+AC149+AF149+AI149+AK149+AN149+AO149+AP149)*'Weighting Factors'!O$12)+(MAX(AQ149,'Weighting Factors'!B149))","v":7699394},{"$f":"'LOB%'!F147","v":0.31},2386812,2523168,2386812,0.31,{"$f":"ROUND(IF(U149<=99.9,(U149*1.014331),0),1)","v":0},{"$f":"AND(U149>99.9,U149<=299.9)","v":false},{"$f":"IF(BS149=TRUE,ROUND((U149-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU149*U149,1)","v":0},{"$f":"AND(U149>299.9,U149<=1621.9)","v":true},{"$f":"IF(BW149=TRUE,ROUND((U149-300)*1.2375,4),0)","v":786.43129999999996},0.26827600000000001,{"$f":"ROUND(BY149*U149,1)","v":251},{"$f":"ROUND(IF(U149>=1622,(U149*0.03504),0),1)","v":0},914.2,{"$f":"AL149/CB149","v":0.16200000000000001},{"$f":"IF(CC149<0.06,1,IF(CC149>=18.29,52,MATCH(CC149-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":12},{"$f":"VLOOKUP(CD149, 'Weighting Factors'!$U$5:$X$56,4)","v":1340},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL149*CE149","v":198320},{"$f":"CG149*'Weighting Factors'!$Q$7","v":198320},224082,{"$f":"AM149/'Weighting Factors'!$O$5","v":47.6},0,0,0,{"$f":"SUM((AT149*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY149)*CM149","v":0},0,{"$f":"AE149/AD149","v":0.34760000000000002},{"$f":"IF(CP149>=50%,AE149*10.5%,0)","v":0},{"$f":"IF(AND(CP149>35%,CP149<50%),AE149*(CP149-35%)*0.7,0)","v":0},{"$f":"AU149+AR149","v":1636.1},{"$f":"'LOB Transfers'!G148","v":226508},{"$f":"'LOB Transfers'!J148","v":15037},{"$f":"'General Fund Transfers'!F148","v":751548},{"$f":"SUM(R149+T149+AV149+AW149+AX149/6)","v":885.8},"D0352"]
[353,"Sumner","Wellington ",1552.4,null,0,1552.4,1486.2,null,0,1486.2,1435.1,null,0,1435.1,{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C149,VLOOKUP($CX150,'Audit Values'!$A:$BW,73,FALSE))","v":1420.9},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F149,VLOOKUP($CX150,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1420.9,{"$f":"IF('Military Provision'!J150=\"YES\", MAX('2022 Legal Max'!O150,'2022 Legal Max'!K150,AVERAGE('2022 Legal Max'!G150,'2022 Legal Max'!K150,'2022 Legal Max'!O150)), MAX(O150, K150))","v":1486.2},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL149,VLOOKUP($CX150,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},1492.7,117.9,{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM149,VLOOKUP($CX150,'Audit Values'!$A:$BW,62,FALSE))","v":5.9},{"$f":"(W150/6)*'Weighting Factors'!$O$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN149,VLOOKUP($CX150,'Audit Values'!$A:$BW,61,FALSE))","v":27},{"$f":"Y150*'Weighting Factors'!$O$8","v":5},5,{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO149,VLOOKUP($CX150,'Audit Values'!$A:$BW,60,FALSE))","v":448.1},{"$f":"AB150/6*'Weighting Factors'!$O$6","v":37.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS149,VLOOKUP($CX150,'Audit Values'!$A:$BU,63,FALSE))","v":1448},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP149,VLOOKUP($CX150,'Audit Values'!$A:$BU,64,FALSE))","v":490},{"$f":"IF(A150=207, AE150,(AE150))*'Weighting Factors'!$O$9","v":237.2},0,{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG149,VLOOKUP($CX150,'Audit Values'!$A:$BW,70,FALSE))","v":17.899999999999999},17.899999999999999,{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ149,VLOOKUP($CX150,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ150*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR149,VLOOKUP($CX150,'Audit Values'!$A:$BU,66,FALSE))","v":195},218127,{"$f":"AM150/'Weighting Factors'!$O$5","v":46.4},{"$f":"CK150/'Weighting Factors'!$O$5","v":0},{"$f":"CO150/'Weighting Factors'!$O$5","v":0},2224358,{"$f":"AQ150/'Weighting Factors'!$O$5","v":472.7},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X149,VLOOKUP($CX150,'Audit Values'!$A:$BU,47,FALSE))","v":0},2427.1,1954.4,{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA149,VLOOKUP($CX150,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB149,VLOOKUP($CX150,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.9},0,{"$f":"SUM(AV150*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW150*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX150*'Weighting Factors'!$R$12)","v":1530},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F150>0,VLOOKUP($CX150,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F150),'Weighting Factors'!F150,VLOOKUP($CX150,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX150,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F150=\"\",\"\",IF('Weighting Factors'!H150=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U150+V150+AA150+AC150+AF150+AI150+AK150++AN150+AO150+AS150+AP150)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY150","v":9198936},{"$f":"SUM((AT150+AP150)*'Weighting Factors'!$O$5)+AY150","v":11423463},{"$f":"IF('Weighting Factors'!F150>0,'Weighting Factors'!F150,'Preliminary SO66'!AV149)","v":11741586},11423463,{"$f":"'Weighting Factors'!E150","v":0},{"$f":"Transportation!G150","v":0},{"$f":"IF(ISNA(VLOOKUP($CX150,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX150,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,11423463,{"$f":"SUM((U150+V150+AA150+AC150+AF150+AI150+AK150+AN150+AO150+AP150)*'Weighting Factors'!O$12)+(MAX(AQ150,'Weighting Factors'!B150))","v":11421764},{"$f":"'LOB%'!F148","v":0.31},3540747,3624385,3540747,0.31,{"$f":"ROUND(IF(U150<=99.9,(U150*1.014331),0),1)","v":0},{"$f":"AND(U150>99.9,U150<=299.9)","v":false},{"$f":"IF(BS150=TRUE,ROUND((U150-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU150*U150,1)","v":0},{"$f":"AND(U150>299.9,U150<=1621.9)","v":true},{"$f":"IF(BW150=TRUE,ROUND((U150-300)*1.2375,4),0)","v":1475.9663},7.8967999999999997E-2,{"$f":"ROUND(BY150*U150,1)","v":117.9},{"$f":"ROUND(IF(U150>=1622,(U150*0.03504),0),1)","v":0},228.5,{"$f":"AL150/CB150","v":0.85299999999999998},{"$f":"IF(CC150<0.06,1,IF(CC150>=18.29,52,MATCH(CC150-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD150, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL150*CE150","v":193050},{"$f":"CG150*'Weighting Factors'!$Q$7","v":193050},218127,{"$f":"AM150/'Weighting Factors'!$O$5","v":46.4},0,0,0,{"$f":"SUM((AT150*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY150)*CM150","v":0},0,{"$f":"AE150/AD150","v":0.33839999999999998},{"$f":"IF(CP150>=50%,AE150*10.5%,0)","v":0},{"$f":"IF(AND(CP150>35%,CP150<50%),AE150*(CP150-35%)*0.7,0)","v":0},{"$f":"AU150+AR150","v":2427.1},{"$f":"'LOB Transfers'!G149","v":346993},{"$f":"'LOB Transfers'!J149","v":7436},{"$f":"'General Fund Transfers'!F149","v":1200501},{"$f":"SUM(R150+T150+AV150+AW150+AX150/6)","v":1428.3},"D0353"]
[355,"Barton","Ellinwood Public Schools ",447.5,null,0,447.5,436.9,null,0,436.9,413,null,0,413,{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C150,VLOOKUP($CX151,'Audit Values'!$A:$BW,73,FALSE))","v":409.2},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F150,VLOOKUP($CX151,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},409.2,{"$f":"IF('Military Provision'!J151=\"YES\", MAX('2022 Legal Max'!O151,'2022 Legal Max'!K151,AVERAGE('2022 Legal Max'!G151,'2022 Legal Max'!K151,'2022 Legal Max'!O151)), MAX(O151, K151))","v":436.9},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL150,VLOOKUP($CX151,'Audit Values'!$A:$BU,58,FALSE))","v":0},436.9,191.2,{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM150,VLOOKUP($CX151,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W151/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN150,VLOOKUP($CX151,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y151*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO150,VLOOKUP($CX151,'Audit Values'!$A:$BW,60,FALSE))","v":150.80000000000001},{"$f":"AB151/6*'Weighting Factors'!$O$6","v":12.6},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS150,VLOOKUP($CX151,'Audit Values'!$A:$BU,63,FALSE))","v":469},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP150,VLOOKUP($CX151,'Audit Values'!$A:$BU,64,FALSE))","v":127},{"$f":"IF(A151=207, AE151,(AE151))*'Weighting Factors'!$O$9","v":61.5},0,{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG150,VLOOKUP($CX151,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ150,VLOOKUP($CX151,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ151*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR150,VLOOKUP($CX151,'Audit Values'!$A:$BU,66,FALSE))","v":52.1},68875,{"$f":"AM151/'Weighting Factors'!$O$5","v":14.6},{"$f":"CK151/'Weighting Factors'!$O$5","v":0},{"$f":"CO151/'Weighting Factors'!$O$5","v":0},566849,{"$f":"AQ151/'Weighting Factors'!$O$5","v":120.5},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X150,VLOOKUP($CX151,'Audit Values'!$A:$BU,47,FALSE))","v":0},837.3,716.8,{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA150,VLOOKUP($CX151,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB150,VLOOKUP($CX151,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV151*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW151*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX151*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F151>0,VLOOKUP($CX151,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F151),'Weighting Factors'!F151,VLOOKUP($CX151,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX151,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F151=\"\",\"\",IF('Weighting Factors'!H151=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U151+V151+AA151+AC151+AF151+AI151+AK151++AN151+AO151+AS151+AP151)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY151","v":3373261},{"$f":"SUM((AT151+AP151)*'Weighting Factors'!$O$5)+AY151","v":3940334},{"$f":"IF('Weighting Factors'!F151>0,'Weighting Factors'!F151,'Preliminary SO66'!AV150)","v":4322461},3940334,{"$f":"'Weighting Factors'!E151","v":0},{"$f":"Transportation!G151","v":0},{"$f":"IF(ISNA(VLOOKUP($CX151,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX151,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3940334,{"$f":"SUM((U151+V151+AA151+AC151+AF151+AI151+AK151+AN151+AO151+AP151)*'Weighting Factors'!O$12)+(MAX(AQ151,'Weighting Factors'!B151))","v":3940110},{"$f":"'LOB%'!F149","v":0.33},1300236,1426439,1300236,0.33,{"$f":"ROUND(IF(U151<=99.9,(U151*1.014331),0),1)","v":0},{"$f":"AND(U151>99.9,U151<=299.9)","v":false},{"$f":"IF(BS151=TRUE,ROUND((U151-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU151*U151,1)","v":0},{"$f":"AND(U151>299.9,U151<=1621.9)","v":true},{"$f":"IF(BW151=TRUE,ROUND((U151-300)*1.2375,4),0)","v":169.41380000000001},0.43767499999999998,{"$f":"ROUND(BY151*U151,1)","v":191.2},{"$f":"ROUND(IF(U151>=1622,(U151*0.03504),0),1)","v":0},154,{"$f":"AL151/CB151","v":0.33800000000000002},{"$f":"IF(CC151<0.06,1,IF(CC151>=18.29,52,MATCH(CC151-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":21},{"$f":"VLOOKUP(CD151, 'Weighting Factors'!$U$5:$X$56,4)","v":1170},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL151*CE151","v":60957},{"$f":"CG151*'Weighting Factors'!$Q$7","v":60957},68875,{"$f":"AM151/'Weighting Factors'!$O$5","v":14.6},0,0,0,{"$f":"SUM((AT151*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY151)*CM151","v":0},0,{"$f":"AE151/AD151","v":0.27079999999999999},{"$f":"IF(CP151>=50%,AE151*10.5%,0)","v":0},{"$f":"IF(AND(CP151>35%,CP151<50%),AE151*(CP151-35%)*0.7,0)","v":0},{"$f":"AU151+AR151","v":837.3},{"$f":"'LOB Transfers'!G150","v":95567},{"$f":"'LOB Transfers'!J150","v":0},{"$f":"'General Fund Transfers'!F150","v":289419},{"$f":"SUM(R151+T151+AV151+AW151+AX151/6)","v":409.2},"D0355"]
[356,"Sumner","Conway Springs ",430,null,0,430,418.9,null,0,418.9,398.1,null,0,398.1,{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C151,VLOOKUP($CX152,'Audit Values'!$A:$BW,73,FALSE))","v":382.7},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F151,VLOOKUP($CX152,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},382.7,{"$f":"IF('Military Provision'!J152=\"YES\", MAX('2022 Legal Max'!O152,'2022 Legal Max'!K152,AVERAGE('2022 Legal Max'!G152,'2022 Legal Max'!K152,'2022 Legal Max'!O152)), MAX(O152, K152))","v":418.9},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL151,VLOOKUP($CX152,'Audit Values'!$A:$BU,58,FALSE))","v":3},421.9,186.8,{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM151,VLOOKUP($CX152,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W152/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN151,VLOOKUP($CX152,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y152*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO151,VLOOKUP($CX152,'Audit Values'!$A:$BW,60,FALSE))","v":82.5},{"$f":"AB152/6*'Weighting Factors'!$O$6","v":6.9},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS151,VLOOKUP($CX152,'Audit Values'!$A:$BU,63,FALSE))","v":470},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP151,VLOOKUP($CX152,'Audit Values'!$A:$BU,64,FALSE))","v":86},{"$f":"IF(A152=207, AE152,(AE152))*'Weighting Factors'!$O$9","v":41.6},0,{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG151,VLOOKUP($CX152,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ151,VLOOKUP($CX152,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ152*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR151,VLOOKUP($CX152,'Audit Values'!$A:$BU,66,FALSE))","v":140.69999999999999},154208,{"$f":"AM152/'Weighting Factors'!$O$5","v":32.799999999999997},{"$f":"CK152/'Weighting Factors'!$O$5","v":0},{"$f":"CO152/'Weighting Factors'!$O$5","v":0},457812,{"$f":"AQ152/'Weighting Factors'!$O$5","v":97.3},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X151,VLOOKUP($CX152,'Audit Values'!$A:$BU,47,FALSE))","v":0},787.3,690,{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA151,VLOOKUP($CX152,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB151,VLOOKUP($CX152,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV152*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW152*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX152*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F152>0,VLOOKUP($CX152,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F152),'Weighting Factors'!F152,VLOOKUP($CX152,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX152,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F152=\"\",\"\",IF('Weighting Factors'!H152=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U152+V152+AA152+AC152+AF152+AI152+AK152++AN152+AO152+AS152+AP152)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY152","v":3247140},{"$f":"SUM((AT152+AP152)*'Weighting Factors'!$O$5)+AY152","v":3705034},{"$f":"IF('Weighting Factors'!F152>0,'Weighting Factors'!F152,'Preliminary SO66'!AV151)","v":3862685},3705034,{"$f":"'Weighting Factors'!E152","v":0},{"$f":"Transportation!G152","v":0},{"$f":"IF(ISNA(VLOOKUP($CX152,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX152,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3705034,{"$f":"SUM((U152+V152+AA152+AC152+AF152+AI152+AK152+AN152+AO152+AP152)*'Weighting Factors'!O$12)+(MAX(AQ152,'Weighting Factors'!B152))","v":3758422},{"$f":"'LOB%'!F150","v":0.31},1165111,1197414,1165111,0.31,{"$f":"ROUND(IF(U152<=99.9,(U152*1.014331),0),1)","v":0},{"$f":"AND(U152>99.9,U152<=299.9)","v":false},{"$f":"IF(BS152=TRUE,ROUND((U152-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU152*U152,1)","v":0},{"$f":"AND(U152>299.9,U152<=1621.9)","v":true},{"$f":"IF(BW152=TRUE,ROUND((U152-300)*1.2375,4),0)","v":150.85130000000001},0.44277100000000003,{"$f":"ROUND(BY152*U152,1)","v":186.8},{"$f":"ROUND(IF(U152>=1622,(U152*0.03504),0),1)","v":0},158.19999999999999,{"$f":"AL152/CB152","v":0.88900000000000001},{"$f":"IF(CC152<0.06,1,IF(CC152>=18.29,52,MATCH(CC152-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":31},{"$f":"VLOOKUP(CD152, 'Weighting Factors'!$U$5:$X$56,4)","v":970},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL152*CE152","v":136479},{"$f":"CG152*'Weighting Factors'!$Q$7","v":136479},154208,{"$f":"AM152/'Weighting Factors'!$O$5","v":32.799999999999997},0,0,0,{"$f":"SUM((AT152*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY152)*CM152","v":0},0,{"$f":"AE152/AD152","v":0.183},{"$f":"IF(CP152>=50%,AE152*10.5%,0)","v":0},{"$f":"IF(AND(CP152>35%,CP152<50%),AE152*(CP152-35%)*0.7,0)","v":0},{"$f":"AU152+AR152","v":787.3},{"$f":"'LOB Transfers'!G151","v":61751},{"$f":"'LOB Transfers'!J151","v":0},{"$f":"'General Fund Transfers'!F151","v":195770},{"$f":"SUM(R152+T152+AV152+AW152+AX152/6)","v":385.7},"D0356"]
[357,"Sumner","Belle Plaine ",602.29999999999995,null,0,602.29999999999995,596.79999999999995,null,0,596.79999999999995,566.20000000000005,null,0,566.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C152,VLOOKUP($CX153,'Audit Values'!$A:$BW,73,FALSE))","v":568.20000000000005},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F152,VLOOKUP($CX153,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},568.20000000000005,{"$f":"IF('Military Provision'!J153=\"YES\", MAX('2022 Legal Max'!O153,'2022 Legal Max'!K153,AVERAGE('2022 Legal Max'!G153,'2022 Legal Max'!K153,'2022 Legal Max'!O153)), MAX(O153, K153))","v":596.79999999999995},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL152,VLOOKUP($CX153,'Audit Values'!$A:$BU,58,FALSE))","v":8},604.79999999999995,230.2,{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM152,VLOOKUP($CX153,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W153/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN152,VLOOKUP($CX153,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y153*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO152,VLOOKUP($CX153,'Audit Values'!$A:$BW,60,FALSE))","v":77.900000000000006},{"$f":"AB153/6*'Weighting Factors'!$O$6","v":6.5},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS152,VLOOKUP($CX153,'Audit Values'!$A:$BU,63,FALSE))","v":591},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP152,VLOOKUP($CX153,'Audit Values'!$A:$BU,64,FALSE))","v":147},{"$f":"IF(A153=207, AE153,(AE153))*'Weighting Factors'!$O$9","v":71.099999999999994},0,{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG152,VLOOKUP($CX153,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ152,VLOOKUP($CX153,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ153*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR152,VLOOKUP($CX153,'Audit Values'!$A:$BU,66,FALSE))","v":165},158468,{"$f":"AM153/'Weighting Factors'!$O$5","v":33.700000000000003},{"$f":"CK153/'Weighting Factors'!$O$5","v":0},{"$f":"CO153/'Weighting Factors'!$O$5","v":0},776005,{"$f":"AQ153/'Weighting Factors'!$O$5","v":164.9},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X152,VLOOKUP($CX153,'Audit Values'!$A:$BU,47,FALSE))","v":0},1111.2,946.3,{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA152,VLOOKUP($CX153,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB152,VLOOKUP($CX153,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":2.2999999999999998},7,{"$f":"SUM(AV153*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW153*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX153*'Weighting Factors'!$R$12)","v":33873},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F153>0,VLOOKUP($CX153,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F153),'Weighting Factors'!F153,VLOOKUP($CX153,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX153,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F153=\"\",\"\",IF('Weighting Factors'!H153=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U153+V153+AA153+AC153+AF153+AI153+AK153++AN153+AO153+AS153+AP153)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY153","v":4487161},{"$f":"SUM((AT153+AP153)*'Weighting Factors'!$O$5)+AY153","v":5263180},{"$f":"IF('Weighting Factors'!F153>0,'Weighting Factors'!F153,'Preliminary SO66'!AV152)","v":5419467},5263180,{"$f":"'Weighting Factors'!E153","v":0},{"$f":"Transportation!G153","v":0},{"$f":"IF(ISNA(VLOOKUP($CX153,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX153,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5263180,{"$f":"SUM((U153+V153+AA153+AC153+AF153+AI153+AK153+AN153+AO153+AP153)*'Weighting Factors'!O$12)+(MAX(AQ153,'Weighting Factors'!B153))","v":5398941},{"$f":"'LOB%'!F151","v":0.33},1781651,1834141,1781651,0.33,{"$f":"ROUND(IF(U153<=99.9,(U153*1.014331),0),1)","v":0},{"$f":"AND(U153>99.9,U153<=299.9)","v":false},{"$f":"IF(BS153=TRUE,ROUND((U153-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU153*U153,1)","v":0},{"$f":"AND(U153>299.9,U153<=1621.9)","v":true},{"$f":"IF(BW153=TRUE,ROUND((U153-300)*1.2375,4),0)","v":377.19},0.380631,{"$f":"ROUND(BY153*U153,1)","v":230.2},{"$f":"ROUND(IF(U153>=1622,(U153*0.03504),0),1)","v":0},84,{"$f":"AL153/CB153","v":1.964},{"$f":"IF(CC153<0.06,1,IF(CC153>=18.29,52,MATCH(CC153-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":37},{"$f":"VLOOKUP(CD153, 'Weighting Factors'!$U$5:$X$56,4)","v":850},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL153*CE153","v":140250},{"$f":"CG153*'Weighting Factors'!$Q$7","v":140250},158468,{"$f":"AM153/'Weighting Factors'!$O$5","v":33.700000000000003},0,0,0,{"$f":"SUM((AT153*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY153)*CM153","v":0},0,{"$f":"AE153/AD153","v":0.2487},{"$f":"IF(CP153>=50%,AE153*10.5%,0)","v":0},{"$f":"IF(AND(CP153>35%,CP153<50%),AE153*(CP153-35%)*0.7,0)","v":0},{"$f":"AU153+AR153","v":1111.2},{"$f":"'LOB Transfers'!G152","v":114738},{"$f":"'LOB Transfers'!J152","v":0},{"$f":"'General Fund Transfers'!F152","v":334597},{"$f":"SUM(R153+T153+AV153+AW153+AX153/6)","v":584.70000000000005},"D0357"]
[358,"Sumner","Oxford ",375.9,null,0,375.9,359.5,null,0,359.5,323.3,null,0,323.3,{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C153,VLOOKUP($CX154,'Audit Values'!$A:$BW,73,FALSE))","v":373.4},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F153,VLOOKUP($CX154,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},373.4,{"$f":"IF('Military Provision'!J154=\"YES\", MAX('2022 Legal Max'!O154,'2022 Legal Max'!K154,AVERAGE('2022 Legal Max'!G154,'2022 Legal Max'!K154,'2022 Legal Max'!O154)), MAX(O154, K154))","v":359.5},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL153,VLOOKUP($CX154,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},363,168,{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM153,VLOOKUP($CX154,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W154/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN153,VLOOKUP($CX154,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y154*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO153,VLOOKUP($CX154,'Audit Values'!$A:$BW,60,FALSE))","v":125},{"$f":"AB154/6*'Weighting Factors'!$O$6","v":10.4},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS153,VLOOKUP($CX154,'Audit Values'!$A:$BU,63,FALSE))","v":392},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP153,VLOOKUP($CX154,'Audit Values'!$A:$BU,64,FALSE))","v":111},{"$f":"IF(A154=207, AE154,(AE154))*'Weighting Factors'!$O$9","v":53.7},0,{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG153,VLOOKUP($CX154,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ153,VLOOKUP($CX154,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ154*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR153,VLOOKUP($CX154,'Audit Values'!$A:$BU,66,FALSE))","v":90},104742,{"$f":"AM154/'Weighting Factors'!$O$5","v":22.3},{"$f":"CK154/'Weighting Factors'!$O$5","v":0},{"$f":"CO154/'Weighting Factors'!$O$5","v":0},612468,{"$f":"AQ154/'Weighting Factors'!$O$5","v":130.1},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X153,VLOOKUP($CX154,'Audit Values'!$A:$BU,47,FALSE))","v":0},747.5,617.4,{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA153,VLOOKUP($CX154,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":39},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB153,VLOOKUP($CX154,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":3.6},49.5,{"$f":"SUM(AV154*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW154*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX154*'Weighting Factors'!$R$12)","v":236216},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F154>0,VLOOKUP($CX154,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F154),'Weighting Factors'!F154,VLOOKUP($CX154,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX154,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F154=\"\",\"\",IF('Weighting Factors'!H154=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U154+V154+AA154+AC154+AF154+AI154+AK154++AN154+AO154+AS154+AP154)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY154","v":3141700},{"$f":"SUM((AT154+AP154)*'Weighting Factors'!$O$5)+AY154","v":3753951},{"$f":"IF('Weighting Factors'!F154>0,'Weighting Factors'!F154,'Preliminary SO66'!AV153)","v":3910582},3753951,{"$f":"'Weighting Factors'!E154","v":0},{"$f":"Transportation!G154","v":0},{"$f":"IF(ISNA(VLOOKUP($CX154,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX154,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-886},-886,3753065,{"$f":"SUM((U154+V154+AA154+AC154+AF154+AI154+AK154+AN154+AO154+AP154)*'Weighting Factors'!O$12)+(MAX(AQ154,'Weighting Factors'!B154))","v":3517952},{"$f":"'LOB%'!F152","v":0.3},1055386,1046398,1046398,0.2974,{"$f":"ROUND(IF(U154<=99.9,(U154*1.014331),0),1)","v":0},{"$f":"AND(U154>99.9,U154<=299.9)","v":false},{"$f":"IF(BS154=TRUE,ROUND((U154-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU154*U154,1)","v":0},{"$f":"AND(U154>299.9,U154<=1621.9)","v":true},{"$f":"IF(BW154=TRUE,ROUND((U154-300)*1.2375,4),0)","v":77.962500000000006},0.46278200000000003,{"$f":"ROUND(BY154*U154,1)","v":168},{"$f":"ROUND(IF(U154>=1622,(U154*0.03504),0),1)","v":0},136,{"$f":"AL154/CB154","v":0.66200000000000003},{"$f":"IF(CC154<0.06,1,IF(CC154>=18.29,52,MATCH(CC154-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":28},{"$f":"VLOOKUP(CD154, 'Weighting Factors'!$U$5:$X$56,4)","v":1030},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL154*CE154","v":92700},{"$f":"CG154*'Weighting Factors'!$Q$7","v":92700},104742,{"$f":"AM154/'Weighting Factors'!$O$5","v":22.3},0,0,0,{"$f":"SUM((AT154*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY154)*CM154","v":0},0,{"$f":"AE154/AD154","v":0.28320000000000001},{"$f":"IF(CP154>=50%,AE154*10.5%,0)","v":0},{"$f":"IF(AND(CP154>35%,CP154<50%),AE154*(CP154-35%)*0.7,0)","v":0},{"$f":"AU154+AR154","v":747.5},{"$f":"'LOB Transfers'!G153","v":75550},{"$f":"'LOB Transfers'!J153","v":0},{"$f":"'General Fund Transfers'!F153","v":252712},{"$f":"SUM(R154+T154+AV154+AW154+AX154/6)","v":427.8},"D0358"]
[359,"Sumner","Argonia Public Schools ",171.5,null,0,171.5,159,null,0,159,160.9,null,0,160.9,{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C154,VLOOKUP($CX155,'Audit Values'!$A:$BW,73,FALSE))","v":161.5},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F154,VLOOKUP($CX155,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},161.5,{"$f":"IF('Military Provision'!J155=\"YES\", MAX('2022 Legal Max'!O155,'2022 Legal Max'!K155,AVERAGE('2022 Legal Max'!G155,'2022 Legal Max'!K155,'2022 Legal Max'!O155)), MAX(O155, K155))","v":160.9},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL154,VLOOKUP($CX155,'Audit Values'!$A:$BU,58,FALSE))","v":0.5},161.4,137.4,{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM154,VLOOKUP($CX155,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W155/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN154,VLOOKUP($CX155,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y155*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO154,VLOOKUP($CX155,'Audit Values'!$A:$BW,60,FALSE))","v":45},{"$f":"AB155/6*'Weighting Factors'!$O$6","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS154,VLOOKUP($CX155,'Audit Values'!$A:$BU,63,FALSE))","v":164},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP154,VLOOKUP($CX155,'Audit Values'!$A:$BU,64,FALSE))","v":57},{"$f":"IF(A155=207, AE155,(AE155))*'Weighting Factors'!$O$9","v":27.6},0,{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG154,VLOOKUP($CX155,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ154,VLOOKUP($CX155,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ155*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR154,VLOOKUP($CX155,'Audit Values'!$A:$BU,66,FALSE))","v":30.5},45490,{"$f":"AM155/'Weighting Factors'!$O$5","v":9.6999999999999993},{"$f":"CK155/'Weighting Factors'!$O$5","v":0},{"$f":"CO155/'Weighting Factors'!$O$5","v":0},289849,{"$f":"AQ155/'Weighting Factors'!$O$5","v":61.6},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X154,VLOOKUP($CX155,'Audit Values'!$A:$BU,47,FALSE))","v":0},401.5,339.9,{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA154,VLOOKUP($CX155,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB154,VLOOKUP($CX155,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV155*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW155*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX155*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F155>0,VLOOKUP($CX155,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F155),'Weighting Factors'!F155,VLOOKUP($CX155,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX155,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F155=\"\",\"\",IF('Weighting Factors'!H155=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U155+V155+AA155+AC155+AF155+AI155+AK155++AN155+AO155+AS155+AP155)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY155","v":1599569},{"$f":"SUM((AT155+AP155)*'Weighting Factors'!$O$5)+AY155","v":1889459},{"$f":"IF('Weighting Factors'!F155>0,'Weighting Factors'!F155,'Preliminary SO66'!AV154)","v":1926166},1889459,{"$f":"'Weighting Factors'!E155","v":0},{"$f":"Transportation!G155","v":-2441},{"$f":"IF(ISNA(VLOOKUP($CX155,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX155,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-2441,1887018,{"$f":"SUM((U155+V155+AA155+AC155+AF155+AI155+AK155+AN155+AO155+AP155)*'Weighting Factors'!O$12)+(MAX(AQ155,'Weighting Factors'!B155))","v":1889418},{"$f":"'LOB%'!F153","v":0.31},585720,597182,585720,0.31,{"$f":"ROUND(IF(U155<=99.9,(U155*1.014331),0),1)","v":0},{"$f":"AND(U155>99.9,U155<=299.9)","v":true},{"$f":"IF(BS155=TRUE,ROUND((U155-100)*9.655,3),0)","v":592.81700000000001},0.85157700000000003,{"$f":"ROUND(BU155*U155,1)","v":137.4},{"$f":"AND(U155>299.9,U155<=1621.9)","v":false},{"$f":"IF(BW155=TRUE,ROUND((U155-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY155*U155,1)","v":0},{"$f":"ROUND(IF(U155>=1622,(U155*0.03504),0),1)","v":0},174,{"$f":"AL155/CB155","v":0.17499999999999999},{"$f":"IF(CC155<0.06,1,IF(CC155>=18.29,52,MATCH(CC155-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":13},{"$f":"VLOOKUP(CD155, 'Weighting Factors'!$U$5:$X$56,4)","v":1320},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL155*CE155","v":40260},{"$f":"CG155*'Weighting Factors'!$Q$7","v":40260},45490,{"$f":"AM155/'Weighting Factors'!$O$5","v":9.6999999999999993},0,0,0,{"$f":"SUM((AT155*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY155)*CM155","v":0},0,{"$f":"AE155/AD155","v":0.34760000000000002},{"$f":"IF(CP155>=50%,AE155*10.5%,0)","v":0},{"$f":"IF(AND(CP155>35%,CP155<50%),AE155*(CP155-35%)*0.7,0)","v":0},{"$f":"AU155+AR155","v":401.5},{"$f":"'LOB Transfers'!G154","v":40298},{"$f":"'LOB Transfers'!J154","v":0},{"$f":"'General Fund Transfers'!F154","v":129886},{"$f":"SUM(R155+T155+AV155+AW155+AX155/6)","v":162},"D0359"]
[360,"Sumner","Caldwell ",246.1,null,0,246.1,240.9,null,0,240.9,225.3,null,0,225.3,{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C155,VLOOKUP($CX156,'Audit Values'!$A:$BW,73,FALSE))","v":225.9},{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F155,VLOOKUP($CX156,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},225.9,{"$f":"IF('Military Provision'!J156=\"YES\", MAX('2022 Legal Max'!O156,'2022 Legal Max'!K156,AVERAGE('2022 Legal Max'!G156,'2022 Legal Max'!K156,'2022 Legal Max'!O156)), MAX(O156, K156))","v":240.9},{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL155,VLOOKUP($CX156,'Audit Values'!$A:$BU,58,FALSE))","v":5},245.9,154.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM155,VLOOKUP($CX156,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W156/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN155,VLOOKUP($CX156,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y156*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO155,VLOOKUP($CX156,'Audit Values'!$A:$BW,60,FALSE))","v":84.7},{"$f":"AB156/6*'Weighting Factors'!$O$6","v":7.1},{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS155,VLOOKUP($CX156,'Audit Values'!$A:$BU,63,FALSE))","v":241},{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP155,VLOOKUP($CX156,'Audit Values'!$A:$BU,64,FALSE))","v":114},{"$f":"IF(A156=207, AE156,(AE156))*'Weighting Factors'!$O$9","v":55.2},9.8000000000000007,{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG155,VLOOKUP($CX156,'Audit Values'!$A:$BW,70,FALSE))","v":9.5},9.8000000000000007,{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ155,VLOOKUP($CX156,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ156*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR155,VLOOKUP($CX156,'Audit Values'!$A:$BU,66,FALSE))","v":44},62145,{"$f":"AM156/'Weighting Factors'!$O$5","v":13.2},{"$f":"CK156/'Weighting Factors'!$O$5","v":0},{"$f":"CO156/'Weighting Factors'!$O$5","v":0},395857,{"$f":"AQ156/'Weighting Factors'!$O$5","v":84.1},{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X155,VLOOKUP($CX156,'Audit Values'!$A:$BU,47,FALSE))","v":0},569.6,485.5,{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA155,VLOOKUP($CX156,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB155,VLOOKUP($CX156,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1.4},0,{"$f":"SUM(AV156*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW156*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX156*'Weighting Factors'!$R$12)","v":17380},21,{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX156,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F156=\"\",\"\",IF('Weighting Factors'!H156=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U156+V156+AA156+AC156+AF156+AI156+AK156++AN156+AO156+AS156+AP156)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY156","v":2302143},{"$f":"SUM((AT156+AP156)*'Weighting Factors'!$O$5)+AY156","v":2697918},{"$f":"IF('Weighting Factors'!F156>0,'Weighting Factors'!F156,'Preliminary SO66'!AV155)","v":2708067},2697918,{"$f":"'Weighting Factors'!E156","v":0},{"$f":"Transportation!G156","v":-26588},{"$f":"IF(ISNA(VLOOKUP($CX156,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX156,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-26588,2671330,{"$f":"SUM((U156+V156+AA156+AC156+AF156+AI156+AK156+AN156+AO156+AP156)*'Weighting Factors'!O$12)+(MAX(AQ156,'Weighting Factors'!B156))","v":2680620},{"$f":"'LOB%'!F154","v":0.33},884605,863314,863314,0.3221,{"$f":"ROUND(IF(U156<=99.9,(U156*1.014331),0),1)","v":0},{"$f":"AND(U156>99.9,U156<=299.9)","v":true},{"$f":"IF(BS156=TRUE,ROUND((U156-100)*9.655,3),0)","v":1408.665},0.62758999999999998,{"$f":"ROUND(BU156*U156,1)","v":154.30000000000001},{"$f":"AND(U156>299.9,U156<=1621.9)","v":false},{"$f":"IF(BW156=TRUE,ROUND((U156-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY156*U156,1)","v":0},{"$f":"ROUND(IF(U156>=1622,(U156*0.03504),0),1)","v":0},194,{"$f":"AL156/CB156","v":0.22700000000000001},{"$f":"IF(CC156<0.06,1,IF(CC156>=18.29,52,MATCH(CC156-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":17},{"$f":"VLOOKUP(CD156, 'Weighting Factors'!$U$5:$X$56,4)","v":1250},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL156*CE156","v":55000},{"$f":"CG156*'Weighting Factors'!$Q$7","v":55000},62145,{"$f":"AM156/'Weighting Factors'!$O$5","v":13.2},0,0,0,{"$f":"SUM((AT156*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY156)*CM156","v":0},0,{"$f":"AE156/AD156","v":0.47299999999999998},{"$f":"IF(CP156>=50%,AE156*10.5%,0)","v":0},{"$f":"IF(AND(CP156>35%,CP156<50%),AE156*(CP156-35%)*0.7,0)","v":9.8000000000000007},{"$f":"AU156+AR156","v":569.6},{"$f":"'LOB Transfers'!G155","v":84432},{"$f":"'LOB Transfers'!J155","v":0},{"$f":"'General Fund Transfers'!F155","v":305890},{"$f":"SUM(R156+T156+AV156+AW156+AX156/6)","v":235.3},"D0360"]
[361,"Harper","Chaparral Schools",786.3,null,0,786.3,779.3,null,0,779.3,732.2,null,0,732.2,{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C156,VLOOKUP($CX157,'Audit Values'!$A:$BW,73,FALSE))","v":738.9},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F156,VLOOKUP($CX157,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},738.9,{"$f":"IF('Military Provision'!J157=\"YES\", MAX('2022 Legal Max'!O157,'2022 Legal Max'!K157,AVERAGE('2022 Legal Max'!G157,'2022 Legal Max'!K157,'2022 Legal Max'!O157)), MAX(O157, K157))","v":779.3},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL156,VLOOKUP($CX157,'Audit Values'!$A:$BU,58,FALSE))","v":11.5},790.8,251,{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM156,VLOOKUP($CX157,'Audit Values'!$A:$BW,62,FALSE))","v":134.30000000000001},{"$f":"(W157/6)*'Weighting Factors'!$O$7","v":8.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN156,VLOOKUP($CX157,'Audit Values'!$A:$BW,61,FALSE))","v":60},{"$f":"Y157*'Weighting Factors'!$O$8","v":11.1},11.1,{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO156,VLOOKUP($CX157,'Audit Values'!$A:$BW,60,FALSE))","v":95.3},{"$f":"AB157/6*'Weighting Factors'!$O$6","v":7.9},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS156,VLOOKUP($CX157,'Audit Values'!$A:$BU,63,FALSE))","v":769},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP156,VLOOKUP($CX157,'Audit Values'!$A:$BU,64,FALSE))","v":326},{"$f":"IF(A157=207, AE157,(AE157))*'Weighting Factors'!$O$9","v":157.80000000000001},16.899999999999999,{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG156,VLOOKUP($CX157,'Audit Values'!$A:$BW,70,FALSE))","v":17.2},17.2,{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ156,VLOOKUP($CX157,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ157*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR156,VLOOKUP($CX157,'Audit Values'!$A:$BU,66,FALSE))","v":392},456208,{"$f":"AM157/'Weighting Factors'!$O$5","v":96.9},{"$f":"CK157/'Weighting Factors'!$O$5","v":0},{"$f":"CO157/'Weighting Factors'!$O$5","v":0},1088843,{"$f":"AQ157/'Weighting Factors'!$O$5","v":231.4},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X156,VLOOKUP($CX157,'Audit Values'!$A:$BU,47,FALSE))","v":0},1564.1,1332.7,{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA156,VLOOKUP($CX157,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB156,VLOOKUP($CX157,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1.6},2,{"$f":"SUM(AV157*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW157*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX157*'Weighting Factors'!$R$12)","v":4138},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F157>0,VLOOKUP($CX157,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F157),'Weighting Factors'!F157,VLOOKUP($CX157,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX157,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F157=\"\",\"\",IF('Weighting Factors'!H157=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U157+V157+AA157+AC157+AF157+AI157+AK157++AN157+AO157+AS157+AP157)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY157","v":6275824},{"$f":"SUM((AT157+AP157)*'Weighting Factors'!$O$5)+AY157","v":7364793},{"$f":"IF('Weighting Factors'!F157>0,'Weighting Factors'!F157,'Preliminary SO66'!AV156)","v":7752549},7364793,{"$f":"'Weighting Factors'!E157","v":0},{"$f":"Transportation!G157","v":0},{"$f":"IF(ISNA(VLOOKUP($CX157,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX157,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7364793,{"$f":"SUM((U157+V157+AA157+AC157+AF157+AI157+AK157+AN157+AO157+AP157)*'Weighting Factors'!O$12)+(MAX(AQ157,'Weighting Factors'!B157))","v":7360529},{"$f":"'LOB%'!F155","v":0.31},2281764,2383918,2281764,0.31,{"$f":"ROUND(IF(U157<=99.9,(U157*1.014331),0),1)","v":0},{"$f":"AND(U157>99.9,U157<=299.9)","v":false},{"$f":"IF(BS157=TRUE,ROUND((U157-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU157*U157,1)","v":0},{"$f":"AND(U157>299.9,U157<=1621.9)","v":true},{"$f":"IF(BW157=TRUE,ROUND((U157-300)*1.2375,4),0)","v":607.36500000000001},0.317438,{"$f":"ROUND(BY157*U157,1)","v":251},{"$f":"ROUND(IF(U157>=1622,(U157*0.03504),0),1)","v":0},597.5,{"$f":"AL157/CB157","v":0.65600000000000003},{"$f":"IF(CC157<0.06,1,IF(CC157>=18.29,52,MATCH(CC157-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":28},{"$f":"VLOOKUP(CD157, 'Weighting Factors'!$U$5:$X$56,4)","v":1030},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL157*CE157","v":403760},{"$f":"CG157*'Weighting Factors'!$Q$7","v":403760},456208,{"$f":"AM157/'Weighting Factors'!$O$5","v":96.9},0,0,0,{"$f":"SUM((AT157*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY157)*CM157","v":0},0,{"$f":"AE157/AD157","v":0.4239},{"$f":"IF(CP157>=50%,AE157*10.5%,0)","v":0},{"$f":"IF(AND(CP157>35%,CP157<50%),AE157*(CP157-35%)*0.7,0)","v":16.899999999999999},{"$f":"AU157+AR157","v":1564.1},{"$f":"'LOB Transfers'!G156","v":231827},{"$f":"'LOB Transfers'!J156","v":16201},{"$f":"'General Fund Transfers'!F156","v":823550},{"$f":"SUM(R157+T157+AV157+AW157+AX157/6)","v":752.3},"D0361"]
[362,"Linn","Prairie View ",858.4,null,0,858.4,837.1,null,0,837.1,810.3,null,0,810.3,{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C157,VLOOKUP($CX158,'Audit Values'!$A:$BW,73,FALSE))","v":843.9},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F157,VLOOKUP($CX158,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},843.9,{"$f":"IF('Military Provision'!J158=\"YES\", MAX('2022 Legal Max'!O158,'2022 Legal Max'!K158,AVERAGE('2022 Legal Max'!G158,'2022 Legal Max'!K158,'2022 Legal Max'!O158)), MAX(O158, K158))","v":837.1},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL157,VLOOKUP($CX158,'Audit Values'!$A:$BU,58,FALSE))","v":8},845.1,252.7,{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM157,VLOOKUP($CX158,'Audit Values'!$A:$BW,62,FALSE))","v":0.3},{"$f":"(W158/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN157,VLOOKUP($CX158,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y158*'Weighting Factors'!$O$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO157,VLOOKUP($CX158,'Audit Values'!$A:$BW,60,FALSE))","v":389.3},{"$f":"AB158/6*'Weighting Factors'!$O$6","v":32.4},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS157,VLOOKUP($CX158,'Audit Values'!$A:$BU,63,FALSE))","v":875},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP157,VLOOKUP($CX158,'Audit Values'!$A:$BU,64,FALSE))","v":285},{"$f":"IF(A158=207, AE158,(AE158))*'Weighting Factors'!$O$9","v":137.9},0,{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG157,VLOOKUP($CX158,'Audit Values'!$A:$BW,70,FALSE))","v":1},1,{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ157,VLOOKUP($CX158,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ158*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR157,VLOOKUP($CX158,'Audit Values'!$A:$BU,66,FALSE))","v":630},605061,{"$f":"AM158/'Weighting Factors'!$O$5","v":128.6},{"$f":"CK158/'Weighting Factors'!$O$5","v":0},{"$f":"CO158/'Weighting Factors'!$O$5","v":0},1609070,{"$f":"AQ158/'Weighting Factors'!$O$5","v":341.9},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X157,VLOOKUP($CX158,'Audit Values'!$A:$BU,47,FALSE))","v":0},1740.2,1398.3,{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA157,VLOOKUP($CX158,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB157,VLOOKUP($CX158,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV158*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW158*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX158*'Weighting Factors'!$R$12)","v":10000},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F158>0,VLOOKUP($CX158,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F158),'Weighting Factors'!F158,VLOOKUP($CX158,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX158,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F158=\"\",\"\",IF('Weighting Factors'!H158=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U158+V158+AA158+AC158+AF158+AI158+AK158++AN158+AO158+AS158+AP158)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY158","v":6590400},{"$f":"SUM((AT158+AP158)*'Weighting Factors'!$O$5)+AY158","v":8199381},{"$f":"IF('Weighting Factors'!F158>0,'Weighting Factors'!F158,'Preliminary SO66'!AV157)","v":8296824},8199381,{"$f":"'Weighting Factors'!E158","v":0},{"$f":"Transportation!G158","v":-30215},{"$f":"IF(ISNA(VLOOKUP($CX158,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX158,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-30215,8169166,{"$f":"SUM((U158+V158+AA158+AC158+AF158+AI158+AK158+AN158+AO158+AP158)*'Weighting Factors'!O$12)+(MAX(AQ158,'Weighting Factors'!B158))","v":8189470},{"$f":"'LOB%'!F156","v":0.33},2702525,2718600,2702525,0.33,{"$f":"ROUND(IF(U158<=99.9,(U158*1.014331),0),1)","v":0},{"$f":"AND(U158>99.9,U158<=299.9)","v":false},{"$f":"IF(BS158=TRUE,ROUND((U158-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU158*U158,1)","v":0},{"$f":"AND(U158>299.9,U158<=1621.9)","v":true},{"$f":"IF(BW158=TRUE,ROUND((U158-300)*1.2375,4),0)","v":674.56129999999996},0.298989,{"$f":"ROUND(BY158*U158,1)","v":252.7},{"$f":"ROUND(IF(U158>=1622,(U158*0.03504),0),1)","v":0},320,{"$f":"AL158/CB158","v":1.9690000000000001},{"$f":"IF(CC158<0.06,1,IF(CC158>=18.29,52,MATCH(CC158-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":37},{"$f":"VLOOKUP(CD158, 'Weighting Factors'!$U$5:$X$56,4)","v":850},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL158*CE158","v":535500},{"$f":"CG158*'Weighting Factors'!$Q$7","v":535500},605061,{"$f":"AM158/'Weighting Factors'!$O$5","v":128.6},0,0,0,{"$f":"SUM((AT158*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY158)*CM158","v":0},0,{"$f":"AE158/AD158","v":0.32569999999999999},{"$f":"IF(CP158>=50%,AE158*10.5%,0)","v":0},{"$f":"IF(AND(CP158>35%,CP158<50%),AE158*(CP158-35%)*0.7,0)","v":0},{"$f":"AU158+AR158","v":1740.2},{"$f":"'LOB Transfers'!G157","v":215121},{"$f":"'LOB Transfers'!J157","v":811},{"$f":"'General Fund Transfers'!F157","v":653663},{"$f":"SUM(R158+T158+AV158+AW158+AX158/6)","v":853.9},"D0362"]
[363,"Finney","Holcomb ",924.6,null,0,924.6,950,null,0,950,900.5,null,0,900.5,{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C158,VLOOKUP($CX159,'Audit Values'!$A:$BW,73,FALSE))","v":930},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F158,VLOOKUP($CX159,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},930,{"$f":"IF('Military Provision'!J159=\"YES\", MAX('2022 Legal Max'!O159,'2022 Legal Max'!K159,AVERAGE('2022 Legal Max'!G159,'2022 Legal Max'!K159,'2022 Legal Max'!O159)), MAX(O159, K159))","v":950},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL158,VLOOKUP($CX159,'Audit Values'!$A:$BU,58,FALSE))","v":14},964,249.3,{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM158,VLOOKUP($CX159,'Audit Values'!$A:$BW,62,FALSE))","v":512},{"$f":"(W159/6)*'Weighting Factors'!$O$7","v":33.700000000000003},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN158,VLOOKUP($CX159,'Audit Values'!$A:$BW,61,FALSE))","v":109},{"$f":"Y159*'Weighting Factors'!$O$8","v":20.2},33.700000000000003,{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO158,VLOOKUP($CX159,'Audit Values'!$A:$BW,60,FALSE))","v":268.5},{"$f":"AB159/6*'Weighting Factors'!$O$6","v":22.4},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS158,VLOOKUP($CX159,'Audit Values'!$A:$BU,63,FALSE))","v":963},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP158,VLOOKUP($CX159,'Audit Values'!$A:$BU,64,FALSE))","v":307},{"$f":"IF(A159=207, AE159,(AE159))*'Weighting Factors'!$O$9","v":148.6},0,{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG158,VLOOKUP($CX159,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ158,VLOOKUP($CX159,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ159*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR158,VLOOKUP($CX159,'Audit Values'!$A:$BU,66,FALSE))","v":45},66099,{"$f":"AM159/'Weighting Factors'!$O$5","v":14},{"$f":"CK159/'Weighting Factors'!$O$5","v":0},{"$f":"CO159/'Weighting Factors'!$O$5","v":0},561443,{"$f":"AQ159/'Weighting Factors'!$O$5","v":119.3},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X158,VLOOKUP($CX159,'Audit Values'!$A:$BU,47,FALSE))","v":0},1551.3,1432,{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA158,VLOOKUP($CX159,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB158,VLOOKUP($CX159,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV159*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW159*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX159*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F159>0,VLOOKUP($CX159,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F159),'Weighting Factors'!F159,VLOOKUP($CX159,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX159,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F159=\"\",\"\",IF('Weighting Factors'!H159=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U159+V159+AA159+AC159+AF159+AI159+AK159++AN159+AO159+AS159+AP159)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY159","v":6738992},{"$f":"SUM((AT159+AP159)*'Weighting Factors'!$O$5)+AY159","v":7300418},{"$f":"IF('Weighting Factors'!F159>0,'Weighting Factors'!F159,'Preliminary SO66'!AV158)","v":7410538},7300418,{"$f":"'Weighting Factors'!E159","v":0},{"$f":"Transportation!G159","v":0},{"$f":"IF(ISNA(VLOOKUP($CX159,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX159,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7300418,{"$f":"SUM((U159+V159+AA159+AC159+AF159+AI159+AK159+AN159+AO159+AP159)*'Weighting Factors'!O$12)+(MAX(AQ159,'Weighting Factors'!B159))","v":7300435},{"$f":"'LOB%'!F157","v":0.33},2409144,2445453,2409144,0.33,{"$f":"ROUND(IF(U159<=99.9,(U159*1.014331),0),1)","v":0},{"$f":"AND(U159>99.9,U159<=299.9)","v":false},{"$f":"IF(BS159=TRUE,ROUND((U159-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU159*U159,1)","v":0},{"$f":"AND(U159>299.9,U159<=1621.9)","v":true},{"$f":"IF(BW159=TRUE,ROUND((U159-300)*1.2375,4),0)","v":821.7},0.25859300000000002,{"$f":"ROUND(BY159*U159,1)","v":249.3},{"$f":"ROUND(IF(U159>=1622,(U159*0.03504),0),1)","v":0},231,{"$f":"AL159/CB159","v":0.19500000000000001},{"$f":"IF(CC159<0.06,1,IF(CC159>=18.29,52,MATCH(CC159-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":14},{"$f":"VLOOKUP(CD159, 'Weighting Factors'!$U$5:$X$56,4)","v":1300},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL159*CE159","v":58500},{"$f":"CG159*'Weighting Factors'!$Q$7","v":58500},66099,{"$f":"AM159/'Weighting Factors'!$O$5","v":14},0,0,0,{"$f":"SUM((AT159*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY159)*CM159","v":0},0,{"$f":"AE159/AD159","v":0.31879999999999997},{"$f":"IF(CP159>=50%,AE159*10.5%,0)","v":0},{"$f":"IF(AND(CP159>35%,CP159<50%),AE159*(CP159-35%)*0.7,0)","v":0},{"$f":"AU159+AR159","v":1551.3},{"$f":"'LOB Transfers'!G158","v":232964},{"$f":"'LOB Transfers'!J158","v":52760},{"$f":"'General Fund Transfers'!F158","v":699312},{"$f":"SUM(R159+T159+AV159+AW159+AX159/6)","v":944},"D0363"]
[364,"Marshall","Marysville ",740,null,0,740,766.2,null,0,766.2,741.8,null,0,741.8,{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C159,VLOOKUP($CX160,'Audit Values'!$A:$BW,73,FALSE))","v":731.7},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F159,VLOOKUP($CX160,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},731.7,{"$f":"IF('Military Provision'!J160=\"YES\", MAX('2022 Legal Max'!O160,'2022 Legal Max'!K160,AVERAGE('2022 Legal Max'!G160,'2022 Legal Max'!K160,'2022 Legal Max'!O160)), MAX(O160, K160))","v":766.2},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL159,VLOOKUP($CX160,'Audit Values'!$A:$BU,58,FALSE))","v":5},771.2,249.9,{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM159,VLOOKUP($CX160,'Audit Values'!$A:$BW,62,FALSE))","v":12.9},{"$f":"(W160/6)*'Weighting Factors'!$O$7","v":0.8},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN159,VLOOKUP($CX160,'Audit Values'!$A:$BW,61,FALSE))","v":9},{"$f":"Y160*'Weighting Factors'!$O$8","v":1.7},1.7,{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO159,VLOOKUP($CX160,'Audit Values'!$A:$BW,60,FALSE))","v":347.1},{"$f":"AB160/6*'Weighting Factors'!$O$6","v":28.9},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS159,VLOOKUP($CX160,'Audit Values'!$A:$BU,63,FALSE))","v":770},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP159,VLOOKUP($CX160,'Audit Values'!$A:$BU,64,FALSE))","v":227},{"$f":"IF(A160=207, AE160,(AE160))*'Weighting Factors'!$O$9","v":109.9},0,{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG159,VLOOKUP($CX160,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ159,VLOOKUP($CX160,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ160*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR159,VLOOKUP($CX160,'Audit Values'!$A:$BU,66,FALSE))","v":213},247889,{"$f":"AM160/'Weighting Factors'!$O$5","v":52.7},{"$f":"CK160/'Weighting Factors'!$O$5","v":0},{"$f":"CO160/'Weighting Factors'!$O$5","v":0},752162,{"$f":"AQ160/'Weighting Factors'!$O$5","v":159.80000000000001},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X159,VLOOKUP($CX160,'Audit Values'!$A:$BU,47,FALSE))","v":0},1374.1,1214.3,{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA159,VLOOKUP($CX160,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB159,VLOOKUP($CX160,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV160*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW160*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX160*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F160>0,VLOOKUP($CX160,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F160),'Weighting Factors'!F160,VLOOKUP($CX160,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX160,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F160=\"\",\"\",IF('Weighting Factors'!H160=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U160+V160+AA160+AC160+AF160+AI160+AK160++AN160+AO160+AS160+AP160)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY160","v":5714496},{"$f":"SUM((AT160+AP160)*'Weighting Factors'!$O$5)+AY160","v":6466515},{"$f":"IF('Weighting Factors'!F160>0,'Weighting Factors'!F160,'Preliminary SO66'!AV159)","v":6607224},6466515,{"$f":"'Weighting Factors'!E160","v":0},{"$f":"Transportation!G160","v":-45089},{"$f":"IF(ISNA(VLOOKUP($CX160,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX160,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-45089,6421426,{"$f":"SUM((U160+V160+AA160+AC160+AF160+AI160+AK160+AN160+AO160+AP160)*'Weighting Factors'!O$12)+(MAX(AQ160,'Weighting Factors'!B160))","v":6578047},{"$f":"'LOB%'!F158","v":0.31},2039195,2074645,2039195,0.31,{"$f":"ROUND(IF(U160<=99.9,(U160*1.014331),0),1)","v":0},{"$f":"AND(U160>99.9,U160<=299.9)","v":false},{"$f":"IF(BS160=TRUE,ROUND((U160-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU160*U160,1)","v":0},{"$f":"AND(U160>299.9,U160<=1621.9)","v":true},{"$f":"IF(BW160=TRUE,ROUND((U160-300)*1.2375,4),0)","v":583.11},0.32409700000000002,{"$f":"ROUND(BY160*U160,1)","v":249.9},{"$f":"ROUND(IF(U160>=1622,(U160*0.03504),0),1)","v":0},325,{"$f":"AL160/CB160","v":0.65500000000000003},{"$f":"IF(CC160<0.06,1,IF(CC160>=18.29,52,MATCH(CC160-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":28},{"$f":"VLOOKUP(CD160, 'Weighting Factors'!$U$5:$X$56,4)","v":1030},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL160*CE160","v":219390},{"$f":"CG160*'Weighting Factors'!$Q$7","v":219390},247889,{"$f":"AM160/'Weighting Factors'!$O$5","v":52.7},0,0,0,{"$f":"SUM((AT160*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY160)*CM160","v":0},0,{"$f":"AE160/AD160","v":0.29480000000000001},{"$f":"IF(CP160>=50%,AE160*10.5%,0)","v":0},{"$f":"IF(AND(CP160>35%,CP160<50%),AE160*(CP160-35%)*0.7,0)","v":0},{"$f":"AU160+AR160","v":1374.1},{"$f":"'LOB Transfers'!G159","v":163747},{"$f":"'LOB Transfers'!J159","v":2447},{"$f":"'General Fund Transfers'!F159","v":517189},{"$f":"SUM(R160+T160+AV160+AW160+AX160/6)","v":736.7},"D0364"]
[365,"Anderson","Garnett ",976.8,null,0,976.8,953.1,null,0,953.1,922,null,0,922,{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C160,VLOOKUP($CX161,'Audit Values'!$A:$BW,73,FALSE))","v":918.5},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F160,VLOOKUP($CX161,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},918.5,{"$f":"IF('Military Provision'!J161=\"YES\", MAX('2022 Legal Max'!O161,'2022 Legal Max'!K161,AVERAGE('2022 Legal Max'!G161,'2022 Legal Max'!K161,'2022 Legal Max'!O161)), MAX(O161, K161))","v":953.1},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL160,VLOOKUP($CX161,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},957.6,249.7,{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM160,VLOOKUP($CX161,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W161/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN160,VLOOKUP($CX161,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y161*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO160,VLOOKUP($CX161,'Audit Values'!$A:$BW,60,FALSE))","v":181.4},{"$f":"AB161/6*'Weighting Factors'!$O$6","v":15.1},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS160,VLOOKUP($CX161,'Audit Values'!$A:$BU,63,FALSE))","v":938},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP160,VLOOKUP($CX161,'Audit Values'!$A:$BU,64,FALSE))","v":316},{"$f":"IF(A161=207, AE161,(AE161))*'Weighting Factors'!$O$9","v":152.9},0,{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG160,VLOOKUP($CX161,'Audit Values'!$A:$BW,70,FALSE))","v":6.5},6.5,{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ160,VLOOKUP($CX161,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ161*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR160,VLOOKUP($CX161,'Audit Values'!$A:$BU,66,FALSE))","v":303},352630,{"$f":"AM161/'Weighting Factors'!$O$5","v":74.900000000000006},{"$f":"CK161/'Weighting Factors'!$O$5","v":0},{"$f":"CO161/'Weighting Factors'!$O$5","v":0},1122390,{"$f":"AQ161/'Weighting Factors'!$O$5","v":238.5},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X160,VLOOKUP($CX161,'Audit Values'!$A:$BU,47,FALSE))","v":0},1695.2,1456.7,{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA160,VLOOKUP($CX161,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB160,VLOOKUP($CX161,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV161*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW161*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX161*'Weighting Factors'!$R$12)","v":10000},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F161>0,VLOOKUP($CX161,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F161),'Weighting Factors'!F161,VLOOKUP($CX161,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX161,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F161=\"\",\"\",IF('Weighting Factors'!H161=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U161+V161+AA161+AC161+AF161+AI161+AK161++AN161+AO161+AS161+AP161)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY161","v":6865230},{"$f":"SUM((AT161+AP161)*'Weighting Factors'!$O$5)+AY161","v":7987611},{"$f":"IF('Weighting Factors'!F161>0,'Weighting Factors'!F161,'Preliminary SO66'!AV160)","v":8295430},7987611,{"$f":"'Weighting Factors'!E161","v":0},{"$f":"Transportation!G161","v":0},{"$f":"IF(ISNA(VLOOKUP($CX161,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX161,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7987611,{"$f":"SUM((U161+V161+AA161+AC161+AF161+AI161+AK161+AN161+AO161+AP161)*'Weighting Factors'!O$12)+(MAX(AQ161,'Weighting Factors'!B161))","v":7977620},{"$f":"'LOB%'!F159","v":0.33},2632615,2635000,2632615,0.33,{"$f":"ROUND(IF(U161<=99.9,(U161*1.014331),0),1)","v":0},{"$f":"AND(U161>99.9,U161<=299.9)","v":false},{"$f":"IF(BS161=TRUE,ROUND((U161-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU161*U161,1)","v":0},{"$f":"AND(U161>299.9,U161<=1621.9)","v":true},{"$f":"IF(BW161=TRUE,ROUND((U161-300)*1.2375,4),0)","v":813.78},0.260768,{"$f":"ROUND(BY161*U161,1)","v":249.7},{"$f":"ROUND(IF(U161>=1622,(U161*0.03504),0),1)","v":0},430,{"$f":"AL161/CB161","v":0.70499999999999996},{"$f":"IF(CC161<0.06,1,IF(CC161>=18.29,52,MATCH(CC161-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":28},{"$f":"VLOOKUP(CD161, 'Weighting Factors'!$U$5:$X$56,4)","v":1030},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL161*CE161","v":312090},{"$f":"CG161*'Weighting Factors'!$Q$7","v":312090},352630,{"$f":"AM161/'Weighting Factors'!$O$5","v":74.900000000000006},0,0,0,{"$f":"SUM((AT161*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY161)*CM161","v":0},0,{"$f":"AE161/AD161","v":0.33689999999999998},{"$f":"IF(CP161>=50%,AE161*10.5%,0)","v":0},{"$f":"IF(AND(CP161>35%,CP161<50%),AE161*(CP161-35%)*0.7,0)","v":0},{"$f":"AU161+AR161","v":1695.2},{"$f":"'LOB Transfers'!G160","v":237988},{"$f":"'LOB Transfers'!J160","v":0},{"$f":"'General Fund Transfers'!F160","v":750136},{"$f":"SUM(R161+T161+AV161+AW161+AX161/6)","v":925},"D0365"]
[366,"Woodson","Woodson ",431.5,null,0,431.5,425,null,0,425,391,null,0,391,{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C161,VLOOKUP($CX162,'Audit Values'!$A:$BW,73,FALSE))","v":375.7},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F161,VLOOKUP($CX162,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},375.7,{"$f":"IF('Military Provision'!J162=\"YES\", MAX('2022 Legal Max'!O162,'2022 Legal Max'!K162,AVERAGE('2022 Legal Max'!G162,'2022 Legal Max'!K162,'2022 Legal Max'!O162)), MAX(O162, K162))","v":425},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL161,VLOOKUP($CX162,'Audit Values'!$A:$BU,58,FALSE))","v":8},433,190.1,{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM161,VLOOKUP($CX162,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W162/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN161,VLOOKUP($CX162,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y162*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO161,VLOOKUP($CX162,'Audit Values'!$A:$BW,60,FALSE))","v":71.5},{"$f":"AB162/6*'Weighting Factors'!$O$6","v":6},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS161,VLOOKUP($CX162,'Audit Values'!$A:$BU,63,FALSE))","v":396},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP161,VLOOKUP($CX162,'Audit Values'!$A:$BU,64,FALSE))","v":129},{"$f":"IF(A162=207, AE162,(AE162))*'Weighting Factors'!$O$9","v":62.4},0,{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG161,VLOOKUP($CX162,'Audit Values'!$A:$BW,70,FALSE))","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ161,VLOOKUP($CX162,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ162*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR161,VLOOKUP($CX162,'Audit Values'!$A:$BU,66,FALSE))","v":134},180174,{"$f":"AM162/'Weighting Factors'!$O$5","v":38.299999999999997},{"$f":"CK162/'Weighting Factors'!$O$5","v":0},{"$f":"CO162/'Weighting Factors'!$O$5","v":0},558104,{"$f":"AQ162/'Weighting Factors'!$O$5","v":118.6},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X161,VLOOKUP($CX162,'Audit Values'!$A:$BU,47,FALSE))","v":0},848.6,730,{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA161,VLOOKUP($CX162,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB161,VLOOKUP($CX162,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV162*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW162*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX162*'Weighting Factors'!$R$12)","v":30000},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F162>0,VLOOKUP($CX162,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F162),'Weighting Factors'!F162,VLOOKUP($CX162,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX162,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F162=\"\",\"\",IF('Weighting Factors'!H162=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U162+V162+AA162+AC162+AF162+AI162+AK162++AN162+AO162+AS162+AP162)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY162","v":3465380},{"$f":"SUM((AT162+AP162)*'Weighting Factors'!$O$5)+AY162","v":4023512},{"$f":"IF('Weighting Factors'!F162>0,'Weighting Factors'!F162,'Preliminary SO66'!AV161)","v":4325285},4023512,{"$f":"'Weighting Factors'!E162","v":0},{"$f":"Transportation!G162","v":0},{"$f":"IF(ISNA(VLOOKUP($CX162,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX162,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4023512,{"$f":"SUM((U162+V162+AA162+AC162+AF162+AI162+AK162+AN162+AO162+AP162)*'Weighting Factors'!O$12)+(MAX(AQ162,'Weighting Factors'!B162))","v":3993484},{"$f":"'LOB%'!F160","v":0.31},1237980,1340870,1237980,0.31,{"$f":"ROUND(IF(U162<=99.9,(U162*1.014331),0),1)","v":0},{"$f":"AND(U162>99.9,U162<=299.9)","v":false},{"$f":"IF(BS162=TRUE,ROUND((U162-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU162*U162,1)","v":0},{"$f":"AND(U162>299.9,U162<=1621.9)","v":true},{"$f":"IF(BW162=TRUE,ROUND((U162-300)*1.2375,4),0)","v":164.58750000000001},0.439,{"$f":"ROUND(BY162*U162,1)","v":190.1},{"$f":"ROUND(IF(U162>=1622,(U162*0.03504),0),1)","v":0},422,{"$f":"AL162/CB162","v":0.318},{"$f":"IF(CC162<0.06,1,IF(CC162>=18.29,52,MATCH(CC162-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":20},{"$f":"VLOOKUP(CD162, 'Weighting Factors'!$U$5:$X$56,4)","v":1190},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL162*CE162","v":159460},{"$f":"CG162*'Weighting Factors'!$Q$7","v":159460},180174,{"$f":"AM162/'Weighting Factors'!$O$5","v":38.299999999999997},0,0,0,{"$f":"SUM((AT162*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY162)*CM162","v":0},0,{"$f":"AE162/AD162","v":0.32579999999999998},{"$f":"IF(CP162>=50%,AE162*10.5%,0)","v":0},{"$f":"IF(AND(CP162>35%,CP162<50%),AE162*(CP162-35%)*0.7,0)","v":0},{"$f":"AU162+AR162","v":848.6},{"$f":"'LOB Transfers'!G161","v":91858},{"$f":"'LOB Transfers'!J161","v":0},{"$f":"'General Fund Transfers'!F161","v":294596},{"$f":"SUM(R162+T162+AV162+AW162+AX162/6)","v":389.7},"D0366"]
[367,"Miami","Osawatomie ",1093.5,null,0,1093.5,1099,null,0,1099,1016.8,null,0,1016.8,{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C162,VLOOKUP($CX163,'Audit Values'!$A:$BW,73,FALSE))","v":1006},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F162,VLOOKUP($CX163,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1006,{"$f":"IF('Military Provision'!J163=\"YES\", MAX('2022 Legal Max'!O163,'2022 Legal Max'!K163,AVERAGE('2022 Legal Max'!G163,'2022 Legal Max'!K163,'2022 Legal Max'!O163)), MAX(O163, K163))","v":1099},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL162,VLOOKUP($CX163,'Audit Values'!$A:$BU,58,FALSE))","v":10.5},1109.5,232.1,{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM162,VLOOKUP($CX163,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W163/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN162,VLOOKUP($CX163,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y163*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO162,VLOOKUP($CX163,'Audit Values'!$A:$BW,60,FALSE))","v":198.1},{"$f":"AB163/6*'Weighting Factors'!$O$6","v":16.5},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS162,VLOOKUP($CX163,'Audit Values'!$A:$BU,63,FALSE))","v":1044},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP162,VLOOKUP($CX163,'Audit Values'!$A:$BU,64,FALSE))","v":475},{"$f":"IF(A163=207, AE163,(AE163))*'Weighting Factors'!$O$9","v":229.9},34.9,{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG162,VLOOKUP($CX163,'Audit Values'!$A:$BW,70,FALSE))","v":33.6},34.9,{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ162,VLOOKUP($CX163,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ163*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR162,VLOOKUP($CX163,'Audit Values'!$A:$BU,66,FALSE))","v":166},163180,{"$f":"AM163/'Weighting Factors'!$O$5","v":34.700000000000003},{"$f":"CK163/'Weighting Factors'!$O$5","v":0},{"$f":"CO163/'Weighting Factors'!$O$5","v":0},1770520,{"$f":"AQ163/'Weighting Factors'!$O$5","v":376.2},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X162,VLOOKUP($CX163,'Audit Values'!$A:$BU,47,FALSE))","v":0},2033.8,1657.6,{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA162,VLOOKUP($CX163,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB162,VLOOKUP($CX163,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV163*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW163*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX163*'Weighting Factors'!$R$12)","v":75000},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F163>0,VLOOKUP($CX163,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F163),'Weighting Factors'!F163,VLOOKUP($CX163,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX163,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F163=\"\",\"\",IF('Weighting Factors'!H163=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U163+V163+AA163+AC163+AF163+AI163+AK163++AN163+AO163+AS163+AP163)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY163","v":7875666},{"$f":"SUM((AT163+AP163)*'Weighting Factors'!$O$5)+AY163","v":9646063},{"$f":"IF('Weighting Factors'!F163>0,'Weighting Factors'!F163,'Preliminary SO66'!AV162)","v":10308784},9646063,{"$f":"'Weighting Factors'!E163","v":0},{"$f":"Transportation!G163","v":0},{"$f":"IF(ISNA(VLOOKUP($CX163,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX163,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,9646063,{"$f":"SUM((U163+V163+AA163+AC163+AF163+AI163+AK163+AN163+AO163+AP163)*'Weighting Factors'!O$12)+(MAX(AQ163,'Weighting Factors'!B163))","v":9571186},{"$f":"'LOB%'!F161","v":0.33},3158491,3360644,3158491,0.33,{"$f":"ROUND(IF(U163<=99.9,(U163*1.014331),0),1)","v":0},{"$f":"AND(U163>99.9,U163<=299.9)","v":false},{"$f":"IF(BS163=TRUE,ROUND((U163-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU163*U163,1)","v":0},{"$f":"AND(U163>299.9,U163<=1621.9)","v":true},{"$f":"IF(BW163=TRUE,ROUND((U163-300)*1.2375,4),0)","v":1001.7563},0.20916000000000001,{"$f":"ROUND(BY163*U163,1)","v":232.1},{"$f":"ROUND(IF(U163>=1622,(U163*0.03504),0),1)","v":0},103,{"$f":"AL163/CB163","v":1.6120000000000001},{"$f":"IF(CC163<0.06,1,IF(CC163>=18.29,52,MATCH(CC163-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":36},{"$f":"VLOOKUP(CD163, 'Weighting Factors'!$U$5:$X$56,4)","v":870},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL163*CE163","v":144420},{"$f":"CG163*'Weighting Factors'!$Q$7","v":144420},163180,{"$f":"AM163/'Weighting Factors'!$O$5","v":34.700000000000003},0,0,0,{"$f":"SUM((AT163*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY163)*CM163","v":0},0,{"$f":"AE163/AD163","v":0.45500000000000002},{"$f":"IF(CP163>=50%,AE163*10.5%,0)","v":0},{"$f":"IF(AND(CP163>35%,CP163<50%),AE163*(CP163-35%)*0.7,0)","v":34.9},{"$f":"AU163+AR163","v":2033.8},{"$f":"'LOB Transfers'!G162","v":358805},{"$f":"'LOB Transfers'!J162","v":0},{"$f":"'General Fund Transfers'!F162","v":1246149},{"$f":"SUM(R163+T163+AV163+AW163+AX163/6)","v":1031.5},"D0367"]
[368,"Miami","Paola ",1934.4,null,0,1934.4,1911.1,null,0,1911.1,1677.8,null,0,1677.8,{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C163,VLOOKUP($CX164,'Audit Values'!$A:$BW,73,FALSE))","v":1760},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F163,VLOOKUP($CX164,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1760,{"$f":"IF('Military Provision'!J164=\"YES\", MAX('2022 Legal Max'!O164,'2022 Legal Max'!K164,AVERAGE('2022 Legal Max'!G164,'2022 Legal Max'!K164,'2022 Legal Max'!O164)), MAX(O164, K164))","v":1911.1},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL163,VLOOKUP($CX164,'Audit Values'!$A:$BU,58,FALSE))","v":0},1911.1,67,{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM163,VLOOKUP($CX164,'Audit Values'!$A:$BW,62,FALSE))","v":17.100000000000001},{"$f":"(W164/6)*'Weighting Factors'!$O$7","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN163,VLOOKUP($CX164,'Audit Values'!$A:$BW,61,FALSE))","v":14},{"$f":"Y164*'Weighting Factors'!$O$8","v":2.6},2.6,{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO163,VLOOKUP($CX164,'Audit Values'!$A:$BW,60,FALSE))","v":562.1},{"$f":"AB164/6*'Weighting Factors'!$O$6","v":46.8},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS163,VLOOKUP($CX164,'Audit Values'!$A:$BU,63,FALSE))","v":1768},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP163,VLOOKUP($CX164,'Audit Values'!$A:$BU,64,FALSE))","v":469},{"$f":"IF(A164=207, AE164,(AE164))*'Weighting Factors'!$O$9","v":227},0,{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG163,VLOOKUP($CX164,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ163,VLOOKUP($CX164,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ164*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR163,VLOOKUP($CX164,'Audit Values'!$A:$BU,66,FALSE))","v":679.1},590833,{"$f":"AM164/'Weighting Factors'!$O$5","v":125.5},{"$f":"CK164/'Weighting Factors'!$O$5","v":0},{"$f":"CO164/'Weighting Factors'!$O$5","v":0},1866351,{"$f":"AQ164/'Weighting Factors'!$O$5","v":396.6},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X163,VLOOKUP($CX164,'Audit Values'!$A:$BU,47,FALSE))","v":0},2776.6,2380,{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA163,VLOOKUP($CX164,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":27},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB163,VLOOKUP($CX164,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.8},0,{"$f":"SUM(AV164*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW164*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX164*'Weighting Factors'!$R$12)","v":136360},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F164>0,VLOOKUP($CX164,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F164),'Weighting Factors'!F164,VLOOKUP($CX164,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX164,'Audit Values'!$A:$BV,51,FALSE))","v":"A"}," ",{"$f":"SUM((U164+V164+AA164+AC164+AF164+AI164+AK164++AN164+AO164+AS164+AP164)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY164","v":11336640},{"$f":"SUM((AT164+AP164)*'Weighting Factors'!$O$5)+AY164","v":13203040},{"$f":"IF('Weighting Factors'!F164>0,'Weighting Factors'!F164,'Preliminary SO66'!AV163)","v":14319640},13203040,{"$f":"'Weighting Factors'!E164","v":0},{"$f":"Transportation!G164","v":0},{"$f":"IF(ISNA(VLOOKUP($CX164,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX164,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,13203040,{"$f":"SUM((U164+V164+AA164+AC164+AF164+AI164+AK164+AN164+AO164+AP164)*'Weighting Factors'!O$12)+(MAX(AQ164,'Weighting Factors'!B164))","v":13066631},{"$f":"'LOB%'!F162","v":0.33},4311988,4560444,4311988,0.33,{"$f":"ROUND(IF(U164<=99.9,(U164*1.014331),0),1)","v":0},{"$f":"AND(U164>99.9,U164<=299.9)","v":false},{"$f":"IF(BS164=TRUE,ROUND((U164-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU164*U164,1)","v":0},{"$f":"AND(U164>299.9,U164<=1621.9)","v":false},{"$f":"IF(BW164=TRUE,ROUND((U164-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY164*U164,1)","v":0},{"$f":"ROUND(IF(U164>=1622,(U164*0.03504),0),1)","v":67},200,{"$f":"AL164/CB164","v":3.3959999999999999},{"$f":"IF(CC164<0.06,1,IF(CC164>=18.29,52,MATCH(CC164-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":41},{"$f":"VLOOKUP(CD164, 'Weighting Factors'!$U$5:$X$56,4)","v":770},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL164*CE164","v":522907},{"$f":"CG164*'Weighting Factors'!$Q$7","v":522907},590833,{"$f":"AM164/'Weighting Factors'!$O$5","v":125.5},0,0,0,{"$f":"SUM((AT164*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY164)*CM164","v":0},0,{"$f":"AE164/AD164","v":0.26529999999999998},{"$f":"IF(CP164>=50%,AE164*10.5%,0)","v":0},{"$f":"IF(AND(CP164>35%,CP164<50%),AE164*(CP164-35%)*0.7,0)","v":0},{"$f":"AU164+AR164","v":2776.6},{"$f":"'LOB Transfers'!G163","v":352721},{"$f":"'LOB Transfers'!J163","v":3881},{"$f":"'General Fund Transfers'!F163","v":1068262},{"$f":"SUM(R164+T164+AV164+AW164+AX164/6)","v":1787.8},"D0368"]
[369,"Harvey","Burrton ",220,null,0,220,215.5,null,0,215.5,192,null,0,192,{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C164,VLOOKUP($CX165,'Audit Values'!$A:$BW,73,FALSE))","v":175},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F164,VLOOKUP($CX165,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},175,{"$f":"IF('Military Provision'!J165=\"YES\", MAX('2022 Legal Max'!O165,'2022 Legal Max'!K165,AVERAGE('2022 Legal Max'!G165,'2022 Legal Max'!K165,'2022 Legal Max'!O165)), MAX(O165, K165))","v":215.5},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL164,VLOOKUP($CX165,'Audit Values'!$A:$BU,58,FALSE))","v":3},218.5,153,{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM164,VLOOKUP($CX165,'Audit Values'!$A:$BW,62,FALSE))","v":1},{"$f":"(W165/6)*'Weighting Factors'!$O$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN164,VLOOKUP($CX165,'Audit Values'!$A:$BW,61,FALSE))","v":4},{"$f":"Y165*'Weighting Factors'!$O$8","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO164,VLOOKUP($CX165,'Audit Values'!$A:$BW,60,FALSE))","v":65.900000000000006},{"$f":"AB165/6*'Weighting Factors'!$O$6","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS164,VLOOKUP($CX165,'Audit Values'!$A:$BU,63,FALSE))","v":182},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP164,VLOOKUP($CX165,'Audit Values'!$A:$BU,64,FALSE))","v":66},{"$f":"IF(A165=207, AE165,(AE165))*'Weighting Factors'!$O$9","v":31.9},0.6,{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG164,VLOOKUP($CX165,'Audit Values'!$A:$BW,70,FALSE))","v":1.2},1.2,{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ164,VLOOKUP($CX165,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ165*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR164,VLOOKUP($CX165,'Audit Values'!$A:$BU,66,FALSE))","v":23},31965,{"$f":"AM165/'Weighting Factors'!$O$5","v":6.8},{"$f":"CK165/'Weighting Factors'!$O$5","v":0},{"$f":"CO165/'Weighting Factors'!$O$5","v":0},262453,{"$f":"AQ165/'Weighting Factors'!$O$5","v":55.8},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X164,VLOOKUP($CX165,'Audit Values'!$A:$BU,47,FALSE))","v":0},473.4,417.6,{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA164,VLOOKUP($CX165,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB164,VLOOKUP($CX165,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV165*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW165*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX165*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F165>0,VLOOKUP($CX165,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F165),'Weighting Factors'!F165,VLOOKUP($CX165,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX165,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F165=\"\",\"\",IF('Weighting Factors'!H165=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U165+V165+AA165+AC165+AF165+AI165+AK165++AN165+AO165+AS165+AP165)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY165","v":1965226},{"$f":"SUM((AT165+AP165)*'Weighting Factors'!$O$5)+AY165","v":2227820},{"$f":"IF('Weighting Factors'!F165>0,'Weighting Factors'!F165,'Preliminary SO66'!AV164)","v":2276763},2227820,{"$f":"'Weighting Factors'!E165","v":0},{"$f":"Transportation!G165","v":0},{"$f":"IF(ISNA(VLOOKUP($CX165,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX165,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2227820,{"$f":"SUM((U165+V165+AA165+AC165+AF165+AI165+AK165+AN165+AO165+AP165)*'Weighting Factors'!O$12)+(MAX(AQ165,'Weighting Factors'!B165))","v":2227679},{"$f":"'LOB%'!F163","v":0.31},690580,696718,690580,0.31,{"$f":"ROUND(IF(U165<=99.9,(U165*1.014331),0),1)","v":0},{"$f":"AND(U165>99.9,U165<=299.9)","v":true},{"$f":"IF(BS165=TRUE,ROUND((U165-100)*9.655,3),0)","v":1144.1179999999999},0.70021999999999995,{"$f":"ROUND(BU165*U165,1)","v":153},{"$f":"AND(U165>299.9,U165<=1621.9)","v":false},{"$f":"IF(BW165=TRUE,ROUND((U165-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY165*U165,1)","v":0},{"$f":"ROUND(IF(U165>=1622,(U165*0.03504),0),1)","v":0},95,{"$f":"AL165/CB165","v":0.24199999999999999},{"$f":"IF(CC165<0.06,1,IF(CC165>=18.29,52,MATCH(CC165-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":18},{"$f":"VLOOKUP(CD165, 'Weighting Factors'!$U$5:$X$56,4)","v":1230},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL165*CE165","v":28290},{"$f":"CG165*'Weighting Factors'!$Q$7","v":28290},31965,{"$f":"AM165/'Weighting Factors'!$O$5","v":6.8},0,0,0,{"$f":"SUM((AT165*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY165)*CM165","v":0},0,{"$f":"AE165/AD165","v":0.36259999999999998},{"$f":"IF(CP165>=50%,AE165*10.5%,0)","v":0},{"$f":"IF(AND(CP165>35%,CP165<50%),AE165*(CP165-35%)*0.7,0)","v":0.6},{"$f":"AU165+AR165","v":473.4},{"$f":"'LOB Transfers'!G164","v":46821},{"$f":"'LOB Transfers'!J164","v":1036},{"$f":"'General Fund Transfers'!F164","v":155769},{"$f":"SUM(R165+T165+AV165+AW165+AX165/6)","v":178},"D0369"]
[371,"Gray","Montezuma ",184.5,null,0,184.5,196.5,null,0,196.5,186,null,0,186,{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C165,VLOOKUP($CX166,'Audit Values'!$A:$BW,73,FALSE))","v":184.6},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F165,VLOOKUP($CX166,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},184.6,{"$f":"IF('Military Provision'!J166=\"YES\", MAX('2022 Legal Max'!O166,'2022 Legal Max'!K166,AVERAGE('2022 Legal Max'!G166,'2022 Legal Max'!K166,'2022 Legal Max'!O166)), MAX(O166, K166))","v":196.5},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL165,VLOOKUP($CX166,'Audit Values'!$A:$BU,58,FALSE))","v":1},197.5,149.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM165,VLOOKUP($CX166,'Audit Values'!$A:$BW,62,FALSE))","v":111},{"$f":"(W166/6)*'Weighting Factors'!$O$7","v":7.3},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN165,VLOOKUP($CX166,'Audit Values'!$A:$BW,61,FALSE))","v":28},{"$f":"Y166*'Weighting Factors'!$O$8","v":5.2},7.3,{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO165,VLOOKUP($CX166,'Audit Values'!$A:$BW,60,FALSE))","v":45.1},{"$f":"AB166/6*'Weighting Factors'!$O$6","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS165,VLOOKUP($CX166,'Audit Values'!$A:$BU,63,FALSE))","v":191},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP165,VLOOKUP($CX166,'Audit Values'!$A:$BU,64,FALSE))","v":31},{"$f":"IF(A166=207, AE166,(AE166))*'Weighting Factors'!$O$9","v":15},0,{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG165,VLOOKUP($CX166,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ165,VLOOKUP($CX166,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ166*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR165,VLOOKUP($CX166,'Audit Values'!$A:$BU,66,FALSE))","v":67},88573,{"$f":"AM166/'Weighting Factors'!$O$5","v":18.8},{"$f":"CK166/'Weighting Factors'!$O$5","v":0},{"$f":"CO166/'Weighting Factors'!$O$5","v":0},127475,{"$f":"AQ166/'Weighting Factors'!$O$5","v":27.1},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X165,VLOOKUP($CX166,'Audit Values'!$A:$BU,47,FALSE))","v":0},418.8,391.7,{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA165,VLOOKUP($CX166,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB165,VLOOKUP($CX166,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},35,{"$f":"SUM(AV166*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW166*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX166*'Weighting Factors'!$R$12)","v":39815},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F166>0,VLOOKUP($CX166,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F166),'Weighting Factors'!F166,VLOOKUP($CX166,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX166,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F166=\"\",\"\",IF('Weighting Factors'!H166=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U166+V166+AA166+AC166+AF166+AI166+AK166++AN166+AO166+AS166+AP166)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY166","v":1883155},{"$f":"SUM((AT166+AP166)*'Weighting Factors'!$O$5)+AY166","v":2010688},{"$f":"IF('Weighting Factors'!F166>0,'Weighting Factors'!F166,'Preliminary SO66'!AV165)","v":2141558},2010688,{"$f":"'Weighting Factors'!E166","v":0},{"$f":"Transportation!G166","v":0},{"$f":"IF(ISNA(VLOOKUP($CX166,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX166,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-4963},-4963,2005725,{"$f":"SUM((U166+V166+AA166+AC166+AF166+AI166+AK166+AN166+AO166+AP166)*'Weighting Factors'!O$12)+(MAX(AQ166,'Weighting Factors'!B166))","v":2000624},{"$f":"'LOB%'!F164","v":0.31},620193,651070,620193,0.31,{"$f":"ROUND(IF(U166<=99.9,(U166*1.014331),0),1)","v":0},{"$f":"AND(U166>99.9,U166<=299.9)","v":true},{"$f":"IF(BS166=TRUE,ROUND((U166-100)*9.655,3),0)","v":941.36300000000006},0.75588500000000003,{"$f":"ROUND(BU166*U166,1)","v":149.30000000000001},{"$f":"AND(U166>299.9,U166<=1621.9)","v":false},{"$f":"IF(BW166=TRUE,ROUND((U166-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY166*U166,1)","v":0},{"$f":"ROUND(IF(U166>=1622,(U166*0.03504),0),1)","v":0},200.8,{"$f":"AL166/CB166","v":0.33400000000000002},{"$f":"IF(CC166<0.06,1,IF(CC166>=18.29,52,MATCH(CC166-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":21},{"$f":"VLOOKUP(CD166, 'Weighting Factors'!$U$5:$X$56,4)","v":1170},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL166*CE166","v":78390},{"$f":"CG166*'Weighting Factors'!$Q$7","v":78390},88573,{"$f":"AM166/'Weighting Factors'!$O$5","v":18.8},0,0,0,{"$f":"SUM((AT166*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY166)*CM166","v":0},0,{"$f":"AE166/AD166","v":0.1623},{"$f":"IF(CP166>=50%,AE166*10.5%,0)","v":0},{"$f":"IF(AND(CP166>35%,CP166<50%),AE166*(CP166-35%)*0.7,0)","v":0},{"$f":"AU166+AR166","v":418.8},{"$f":"'LOB Transfers'!G165","v":22265},{"$f":"'LOB Transfers'!J165","v":10853},{"$f":"'General Fund Transfers'!F165","v":70590},{"$f":"SUM(R166+T166+AV166+AW166+AX166/6)","v":194.4},"D0371"]
[372,"Shawnee","Silver Lake ",694.5,null,0,694.5,691.8,null,0,691.8,668.5,null,0,668.5,{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C166,VLOOKUP($CX167,'Audit Values'!$A:$BW,73,FALSE))","v":684.5},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F166,VLOOKUP($CX167,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},684.5,{"$f":"IF('Military Provision'!J167=\"YES\", MAX('2022 Legal Max'!O167,'2022 Legal Max'!K167,AVERAGE('2022 Legal Max'!G167,'2022 Legal Max'!K167,'2022 Legal Max'!O167)), MAX(O167, K167))","v":691.8},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL166,VLOOKUP($CX167,'Audit Values'!$A:$BU,58,FALSE))","v":8.5},700.3,243.8,{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM166,VLOOKUP($CX167,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W167/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN166,VLOOKUP($CX167,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y167*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO166,VLOOKUP($CX167,'Audit Values'!$A:$BW,60,FALSE))","v":70.8},{"$f":"AB167/6*'Weighting Factors'!$O$6","v":5.9},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS166,VLOOKUP($CX167,'Audit Values'!$A:$BU,63,FALSE))","v":710},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP166,VLOOKUP($CX167,'Audit Values'!$A:$BU,64,FALSE))","v":69},{"$f":"IF(A167=207, AE167,(AE167))*'Weighting Factors'!$O$9","v":33.4},0,{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG166,VLOOKUP($CX167,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ166,VLOOKUP($CX167,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ167*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR166,VLOOKUP($CX167,'Audit Values'!$A:$BU,66,FALSE))","v":278},248149,{"$f":"AM167/'Weighting Factors'!$O$5","v":52.7},{"$f":"CK167/'Weighting Factors'!$O$5","v":0},{"$f":"CO167/'Weighting Factors'!$O$5","v":0},608127,{"$f":"AQ167/'Weighting Factors'!$O$5","v":129.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X166,VLOOKUP($CX167,'Audit Values'!$A:$BU,47,FALSE))","v":0},1165.3,1036.0999999999999,{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA166,VLOOKUP($CX167,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB166,VLOOKUP($CX167,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},2,{"$f":"SUM(AV167*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW167*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX167*'Weighting Factors'!$R$12)","v":1418},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F167>0,VLOOKUP($CX167,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F167),'Weighting Factors'!F167,VLOOKUP($CX167,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX167,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F167=\"\",\"\",IF('Weighting Factors'!H167=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U167+V167+AA167+AC167+AF167+AI167+AK167++AN167+AO167+AS167+AP167)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY167","v":4877305},{"$f":"SUM((AT167+AP167)*'Weighting Factors'!$O$5)+AY167","v":5485320},{"$f":"IF('Weighting Factors'!F167>0,'Weighting Factors'!F167,'Preliminary SO66'!AV166)","v":5605393},5485320,{"$f":"'Weighting Factors'!E167","v":0},{"$f":"Transportation!G167","v":-1305},{"$f":"IF(ISNA(VLOOKUP($CX167,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX167,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-355},-1660,5483660,{"$f":"SUM((U167+V167+AA167+AC167+AF167+AI167+AK167+AN167+AO167+AP167)*'Weighting Factors'!O$12)+(MAX(AQ167,'Weighting Factors'!B167))","v":5496108},{"$f":"'LOB%'!F165","v":0.31},1703793,1732825,1703793,0.31,{"$f":"ROUND(IF(U167<=99.9,(U167*1.014331),0),1)","v":0},{"$f":"AND(U167>99.9,U167<=299.9)","v":false},{"$f":"IF(BS167=TRUE,ROUND((U167-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU167*U167,1)","v":0},{"$f":"AND(U167>299.9,U167<=1621.9)","v":true},{"$f":"IF(BW167=TRUE,ROUND((U167-300)*1.2375,4),0)","v":495.37130000000002},0.34818500000000002,{"$f":"ROUND(BY167*U167,1)","v":243.8},{"$f":"ROUND(IF(U167>=1622,(U167*0.03504),0),1)","v":0},94,{"$f":"AL167/CB167","v":2.9569999999999999},{"$f":"IF(CC167<0.06,1,IF(CC167>=18.29,52,MATCH(CC167-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":40},{"$f":"VLOOKUP(CD167, 'Weighting Factors'!$U$5:$X$56,4)","v":790},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL167*CE167","v":219620},{"$f":"CG167*'Weighting Factors'!$Q$7","v":219620},248149,{"$f":"AM167/'Weighting Factors'!$O$5","v":52.7},0,0,0,{"$f":"SUM((AT167*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY167)*CM167","v":0},0,{"$f":"AE167/AD167","v":9.7199999999999995E-2},{"$f":"IF(CP167>=50%,AE167*10.5%,0)","v":0},{"$f":"IF(AND(CP167>35%,CP167<50%),AE167*(CP167-35%)*0.7,0)","v":0},{"$f":"AU167+AR167","v":1165.3},{"$f":"'LOB Transfers'!G166","v":49240},{"$f":"'LOB Transfers'!J166","v":0},{"$f":"'General Fund Transfers'!F166","v":157180},{"$f":"SUM(R167+T167+AV167+AW167+AX167/6)","v":693.3},"D0372"]
[373,"Harvey","Newton ",3325.3,null,0,3325.3,3310.4,null,0,3310.4,3086.3,null,0,3086.3,{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C167,VLOOKUP($CX168,'Audit Values'!$A:$BW,73,FALSE))","v":3031.6},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F167,VLOOKUP($CX168,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},3031.6,{"$f":"IF('Military Provision'!J168=\"YES\", MAX('2022 Legal Max'!O168,'2022 Legal Max'!K168,AVERAGE('2022 Legal Max'!G168,'2022 Legal Max'!K168,'2022 Legal Max'!O168)), MAX(O168, K168))","v":3310.4},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL167,VLOOKUP($CX168,'Audit Values'!$A:$BU,58,FALSE))","v":30.5},3340.9,117.1,{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM167,VLOOKUP($CX168,'Audit Values'!$A:$BW,62,FALSE))","v":298.8},{"$f":"(W168/6)*'Weighting Factors'!$O$7","v":19.7},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN167,VLOOKUP($CX168,'Audit Values'!$A:$BW,61,FALSE))","v":131},{"$f":"Y168*'Weighting Factors'!$O$8","v":24.2},24.2,{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO167,VLOOKUP($CX168,'Audit Values'!$A:$BW,60,FALSE))","v":724.8},{"$f":"AB168/6*'Weighting Factors'!$O$6","v":60.4},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS167,VLOOKUP($CX168,'Audit Values'!$A:$BU,63,FALSE))","v":3211},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP167,VLOOKUP($CX168,'Audit Values'!$A:$BU,64,FALSE))","v":1121},{"$f":"IF(A168=207, AE168,(AE168))*'Weighting Factors'!$O$9","v":542.6},0,{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG167,VLOOKUP($CX168,'Audit Values'!$A:$BW,70,FALSE))","v":15.5},15.5,{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ167,VLOOKUP($CX168,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ168*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR167,VLOOKUP($CX168,'Audit Values'!$A:$BU,66,FALSE))","v":885},669974,{"$f":"AM168/'Weighting Factors'!$O$5","v":142.4},{"$f":"CK168/'Weighting Factors'!$O$5","v":0},{"$f":"CO168/'Weighting Factors'!$O$5","v":0},3316424,{"$f":"AQ168/'Weighting Factors'!$O$5","v":704.7},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X167,VLOOKUP($CX168,'Audit Values'!$A:$BU,47,FALSE))","v":0},4947.8,4243.1000000000004,{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA167,VLOOKUP($CX168,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB167,VLOOKUP($CX168,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV168*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW168*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX168*'Weighting Factors'!$R$12)","v":40000},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F168>0,VLOOKUP($CX168,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F168),'Weighting Factors'!F168,VLOOKUP($CX168,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX168,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F168=\"\",\"\",IF('Weighting Factors'!H168=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U168+V168+AA168+AC168+AF168+AI168+AK168++AN168+AO168+AS168+AP168)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY168","v":20008029},{"$f":"SUM((AT168+AP168)*'Weighting Factors'!$O$5)+AY168","v":23324347},{"$f":"IF('Weighting Factors'!F168>0,'Weighting Factors'!F168,'Preliminary SO66'!AV167)","v":23856590},23324347,{"$f":"'Weighting Factors'!E168","v":0},{"$f":"Transportation!G168","v":-4580},{"$f":"IF(ISNA(VLOOKUP($CX168,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX168,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-4580,23319767,{"$f":"SUM((U168+V168+AA168+AC168+AF168+AI168+AK168+AN168+AO168+AP168)*'Weighting Factors'!O$12)+(MAX(AQ168,'Weighting Factors'!B168))","v":23284453},{"$f":"'LOB%'!F166","v":0.31},7218180,7386778,7218180,0.31,{"$f":"ROUND(IF(U168<=99.9,(U168*1.014331),0),1)","v":0},{"$f":"AND(U168>99.9,U168<=299.9)","v":false},{"$f":"IF(BS168=TRUE,ROUND((U168-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU168*U168,1)","v":0},{"$f":"AND(U168>299.9,U168<=1621.9)","v":false},{"$f":"IF(BW168=TRUE,ROUND((U168-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY168*U168,1)","v":0},{"$f":"ROUND(IF(U168>=1622,(U168*0.03504),0),1)","v":117.1},133.5,{"$f":"AL168/CB168","v":6.6289999999999996},{"$f":"IF(CC168<0.06,1,IF(CC168>=18.29,52,MATCH(CC168-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":46},{"$f":"VLOOKUP(CD168, 'Weighting Factors'!$U$5:$X$56,4)","v":670},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL168*CE168","v":592950},{"$f":"CG168*'Weighting Factors'!$Q$7","v":592950},669974,{"$f":"AM168/'Weighting Factors'!$O$5","v":142.4},0,0,0,{"$f":"SUM((AT168*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY168)*CM168","v":0},0,{"$f":"AE168/AD168","v":0.34910000000000002},{"$f":"IF(CP168>=50%,AE168*10.5%,0)","v":0},{"$f":"IF(AND(CP168>35%,CP168<50%),AE168*(CP168-35%)*0.7,0)","v":0},{"$f":"AU168+AR168","v":4947.8},{"$f":"'LOB Transfers'!G167","v":796165},{"$f":"'LOB Transfers'!J167","v":35369},{"$f":"'General Fund Transfers'!F167","v":2626419},{"$f":"SUM(R168+T168+AV168+AW168+AX168/6)","v":3070.1},"D0373"]
[374,"Haskell","Sublette ",392.7,null,0,392.7,411,null,0,411,368.6,null,0,368.6,{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C168,VLOOKUP($CX169,'Audit Values'!$A:$BW,73,FALSE))","v":351},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F168,VLOOKUP($CX169,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},351,{"$f":"IF('Military Provision'!J169=\"YES\", MAX('2022 Legal Max'!O169,'2022 Legal Max'!K169,AVERAGE('2022 Legal Max'!G169,'2022 Legal Max'!K169,'2022 Legal Max'!O169)), MAX(O169, K169))","v":411},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL168,VLOOKUP($CX169,'Audit Values'!$A:$BU,58,FALSE))","v":8},419,185.9,{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM168,VLOOKUP($CX169,'Audit Values'!$A:$BW,62,FALSE))","v":702},{"$f":"(W169/6)*'Weighting Factors'!$O$7","v":46.2},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN168,VLOOKUP($CX169,'Audit Values'!$A:$BW,61,FALSE))","v":126},{"$f":"Y169*'Weighting Factors'!$O$8","v":23.3},46.2,{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO168,VLOOKUP($CX169,'Audit Values'!$A:$BW,60,FALSE))","v":55.7},{"$f":"AB169/6*'Weighting Factors'!$O$6","v":4.5999999999999996},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS168,VLOOKUP($CX169,'Audit Values'!$A:$BU,63,FALSE))","v":370},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP168,VLOOKUP($CX169,'Audit Values'!$A:$BU,64,FALSE))","v":204},{"$f":"IF(A169=207, AE169,(AE169))*'Weighting Factors'!$O$9","v":98.7},21.4,{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG168,VLOOKUP($CX169,'Audit Values'!$A:$BW,70,FALSE))","v":20.6},21.4,{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ168,VLOOKUP($CX169,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ169*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR168,VLOOKUP($CX169,'Audit Values'!$A:$BU,66,FALSE))","v":74},107860,{"$f":"AM169/'Weighting Factors'!$O$5","v":22.9},{"$f":"CK169/'Weighting Factors'!$O$5","v":0},{"$f":"CO169/'Weighting Factors'!$O$5","v":0},249877,{"$f":"AQ169/'Weighting Factors'!$O$5","v":53.1},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X168,VLOOKUP($CX169,'Audit Values'!$A:$BU,47,FALSE))","v":0},851.8,798.7,{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA168,VLOOKUP($CX169,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB168,VLOOKUP($CX169,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV169*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW169*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX169*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F169>0,VLOOKUP($CX169,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F169),'Weighting Factors'!F169,VLOOKUP($CX169,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX169,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F169=\"\",\"\",IF('Weighting Factors'!H169=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U169+V169+AA169+AC169+AF169+AI169+AK169++AN169+AO169+AS169+AP169)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY169","v":3758682},{"$f":"SUM((AT169+AP169)*'Weighting Factors'!$O$5)+AY169","v":4008571},{"$f":"IF('Weighting Factors'!F169>0,'Weighting Factors'!F169,'Preliminary SO66'!AV168)","v":4074925},4008571,{"$f":"'Weighting Factors'!E169","v":0},{"$f":"Transportation!G169","v":0},{"$f":"IF(ISNA(VLOOKUP($CX169,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX169,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4008571,{"$f":"SUM((U169+V169+AA169+AC169+AF169+AI169+AK169+AN169+AO169+AP169)*'Weighting Factors'!O$12)+(MAX(AQ169,'Weighting Factors'!B169))","v":4069724},{"$f":"'LOB%'!F167","v":0.33},1343009,1354035,1343009,0.33,{"$f":"ROUND(IF(U169<=99.9,(U169*1.014331),0),1)","v":0},{"$f":"AND(U169>99.9,U169<=299.9)","v":false},{"$f":"IF(BS169=TRUE,ROUND((U169-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU169*U169,1)","v":0},{"$f":"AND(U169>299.9,U169<=1621.9)","v":true},{"$f":"IF(BW169=TRUE,ROUND((U169-300)*1.2375,4),0)","v":147.26249999999999},0.44375599999999998,{"$f":"ROUND(BY169*U169,1)","v":185.9},{"$f":"ROUND(IF(U169>=1622,(U169*0.03504),0),1)","v":0},355.5,{"$f":"AL169/CB169","v":0.20799999999999999},{"$f":"IF(CC169<0.06,1,IF(CC169>=18.29,52,MATCH(CC169-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":15},{"$f":"VLOOKUP(CD169, 'Weighting Factors'!$U$5:$X$56,4)","v":1290},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL169*CE169","v":95460},{"$f":"CG169*'Weighting Factors'!$Q$7","v":95460},107860,{"$f":"AM169/'Weighting Factors'!$O$5","v":22.9},0,0,0,{"$f":"SUM((AT169*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY169)*CM169","v":0},0,{"$f":"AE169/AD169","v":0.5514},{"$f":"IF(CP169>=50%,AE169*10.5%,0)","v":21.4},{"$f":"IF(AND(CP169>35%,CP169<50%),AE169*(CP169-35%)*0.7,0)","v":0},{"$f":"AU169+AR169","v":851.8},{"$f":"'LOB Transfers'!G168","v":157132},{"$f":"'LOB Transfers'!J168","v":73597},{"$f":"'General Fund Transfers'!F168","v":565191},{"$f":"SUM(R169+T169+AV169+AW169+AX169/6)","v":359},"D0374"]
[375,"Butler","Circle ",1936.8,null,0,1936.8,1938.3,null,0,1938.3,1875.5,null,0,1875.5,{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C169,VLOOKUP($CX170,'Audit Values'!$A:$BW,73,FALSE))","v":1928.9},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F169,VLOOKUP($CX170,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1928.9,{"$f":"IF('Military Provision'!J170=\"YES\", MAX('2022 Legal Max'!O170,'2022 Legal Max'!K170,AVERAGE('2022 Legal Max'!G170,'2022 Legal Max'!K170,'2022 Legal Max'!O170)), MAX(O170, K170))","v":1938.3},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL169,VLOOKUP($CX170,'Audit Values'!$A:$BU,58,FALSE))","v":11.5},1949.8,68.3,{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM169,VLOOKUP($CX170,'Audit Values'!$A:$BW,62,FALSE))","v":7.9},{"$f":"(W170/6)*'Weighting Factors'!$O$7","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN169,VLOOKUP($CX170,'Audit Values'!$A:$BW,61,FALSE))","v":16},{"$f":"Y170*'Weighting Factors'!$O$8","v":3},3,{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO169,VLOOKUP($CX170,'Audit Values'!$A:$BW,60,FALSE))","v":565},{"$f":"AB170/6*'Weighting Factors'!$O$6","v":47.1},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS169,VLOOKUP($CX170,'Audit Values'!$A:$BU,63,FALSE))","v":1967},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP169,VLOOKUP($CX170,'Audit Values'!$A:$BU,64,FALSE))","v":454},{"$f":"IF(A170=207, AE170,(AE170))*'Weighting Factors'!$O$9","v":219.7},0,{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG169,VLOOKUP($CX170,'Audit Values'!$A:$BW,70,FALSE))","v":3.9},3.9,{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ169,VLOOKUP($CX170,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ170*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR169,VLOOKUP($CX170,'Audit Values'!$A:$BU,66,FALSE))","v":406.5},372037,{"$f":"AM170/'Weighting Factors'!$O$5","v":79.099999999999994},{"$f":"CK170/'Weighting Factors'!$O$5","v":0},{"$f":"CO170/'Weighting Factors'!$O$5","v":0},1615961,{"$f":"AQ170/'Weighting Factors'!$O$5","v":343.4},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X169,VLOOKUP($CX170,'Audit Values'!$A:$BU,47,FALSE))","v":0},2714.3,2370.9,{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA169,VLOOKUP($CX170,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB169,VLOOKUP($CX170,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},16.5,{"$f":"SUM(AV170*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW170*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX170*'Weighting Factors'!$R$12)","v":101699},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F170>0,VLOOKUP($CX170,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F170),'Weighting Factors'!F170,VLOOKUP($CX170,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":24},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX170,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F170=\"\",\"\",IF('Weighting Factors'!H170=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U170+V170+AA170+AC170+AF170+AI170+AK170++AN170+AO170+AS170+AP170)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY170","v":11259154},{"$f":"SUM((AT170+AP170)*'Weighting Factors'!$O$5)+AY170","v":12875195},{"$f":"IF('Weighting Factors'!F170>0,'Weighting Factors'!F170,'Preliminary SO66'!AV169)","v":12952999},12875195,{"$f":"'Weighting Factors'!E170","v":0},{"$f":"Transportation!G170","v":0},{"$f":"IF(ISNA(VLOOKUP($CX170,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX170,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-709},-709,12874486,{"$f":"SUM((U170+V170+AA170+AC170+AF170+AI170+AK170+AN170+AO170+AP170)*'Weighting Factors'!O$12)+(MAX(AQ170,'Weighting Factors'!B170))","v":12773416},{"$f":"'LOB%'!F168","v":0.33},4215227,4256091,4215227,0.33,{"$f":"ROUND(IF(U170<=99.9,(U170*1.014331),0),1)","v":0},{"$f":"AND(U170>99.9,U170<=299.9)","v":false},{"$f":"IF(BS170=TRUE,ROUND((U170-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU170*U170,1)","v":0},{"$f":"AND(U170>299.9,U170<=1621.9)","v":false},{"$f":"IF(BW170=TRUE,ROUND((U170-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY170*U170,1)","v":0},{"$f":"ROUND(IF(U170>=1622,(U170*0.03504),0),1)","v":68.3},175,{"$f":"AL170/CB170","v":2.323},{"$f":"IF(CC170<0.06,1,IF(CC170>=18.29,52,MATCH(CC170-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":39},{"$f":"VLOOKUP(CD170, 'Weighting Factors'!$U$5:$X$56,4)","v":810},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL170*CE170","v":329265},{"$f":"CG170*'Weighting Factors'!$Q$7","v":329265},372037,{"$f":"AM170/'Weighting Factors'!$O$5","v":79.099999999999994},0,0,0,{"$f":"SUM((AT170*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY170)*CM170","v":0},0,{"$f":"AE170/AD170","v":0.23080000000000001},{"$f":"IF(CP170>=50%,AE170*10.5%,0)","v":0},{"$f":"IF(AND(CP170>35%,CP170<50%),AE170*(CP170-35%)*0.7,0)","v":0},{"$f":"AU170+AR170","v":2714.3},{"$f":"'LOB Transfers'!G169","v":342698},{"$f":"'LOB Transfers'!J169","v":4637},{"$f":"'General Fund Transfers'!F169","v":1052262},{"$f":"SUM(R170+T170+AV170+AW170+AX170/6)","v":1961.2},"D0375"]
[376,"Rice","Sterling ",483.5,null,0,483.5,479.6,null,0,479.6,477.9,null,0,477.9,{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C170,VLOOKUP($CX171,'Audit Values'!$A:$BW,73,FALSE))","v":468},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F170,VLOOKUP($CX171,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},468,{"$f":"IF('Military Provision'!J171=\"YES\", MAX('2022 Legal Max'!O171,'2022 Legal Max'!K171,AVERAGE('2022 Legal Max'!G171,'2022 Legal Max'!K171,'2022 Legal Max'!O171)), MAX(O171, K171))","v":479.6},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL170,VLOOKUP($CX171,'Audit Values'!$A:$BU,58,FALSE))","v":2},481.6,203.5,{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM170,VLOOKUP($CX171,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W171/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN170,VLOOKUP($CX171,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y171*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO170,VLOOKUP($CX171,'Audit Values'!$A:$BW,60,FALSE))","v":59.9},{"$f":"AB171/6*'Weighting Factors'!$O$6","v":5},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS170,VLOOKUP($CX171,'Audit Values'!$A:$BU,63,FALSE))","v":479},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP170,VLOOKUP($CX171,'Audit Values'!$A:$BU,64,FALSE))","v":84},{"$f":"IF(A171=207, AE171,(AE171))*'Weighting Factors'!$O$9","v":40.700000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG170,VLOOKUP($CX171,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ170,VLOOKUP($CX171,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ171*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR170,VLOOKUP($CX171,'Audit Values'!$A:$BU,66,FALSE))","v":70},87793,{"$f":"AM171/'Weighting Factors'!$O$5","v":18.7},{"$f":"CK171/'Weighting Factors'!$O$5","v":0},{"$f":"CO171/'Weighting Factors'!$O$5","v":0},586115,{"$f":"AQ171/'Weighting Factors'!$O$5","v":124.5},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X170,VLOOKUP($CX171,'Audit Values'!$A:$BU,47,FALSE))","v":0},874.2,749.7,{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA170,VLOOKUP($CX171,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB170,VLOOKUP($CX171,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV171*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW171*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX171*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F171>0,VLOOKUP($CX171,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F171),'Weighting Factors'!F171,VLOOKUP($CX171,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX171,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F171=\"\",\"\",IF('Weighting Factors'!H171=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U171+V171+AA171+AC171+AF171+AI171+AK171++AN171+AO171+AS171+AP171)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY171","v":3528088},{"$f":"SUM((AT171+AP171)*'Weighting Factors'!$O$5)+AY171","v":4113985},{"$f":"IF('Weighting Factors'!F171>0,'Weighting Factors'!F171,'Preliminary SO66'!AV170)","v":4358697},4113985,{"$f":"'Weighting Factors'!E171","v":0},{"$f":"Transportation!G171","v":0},{"$f":"IF(ISNA(VLOOKUP($CX171,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX171,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4113985,{"$f":"SUM((U171+V171+AA171+AC171+AF171+AI171+AK171+AN171+AO171+AP171)*'Weighting Factors'!O$12)+(MAX(AQ171,'Weighting Factors'!B171))","v":4138658},{"$f":"'LOB%'!F169","v":0.33},1365757,1369640,1365757,0.33,{"$f":"ROUND(IF(U171<=99.9,(U171*1.014331),0),1)","v":0},{"$f":"AND(U171>99.9,U171<=299.9)","v":false},{"$f":"IF(BS171=TRUE,ROUND((U171-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU171*U171,1)","v":0},{"$f":"AND(U171>299.9,U171<=1621.9)","v":true},{"$f":"IF(BW171=TRUE,ROUND((U171-300)*1.2375,4),0)","v":224.73},0.42248799999999997,{"$f":"ROUND(BY171*U171,1)","v":203.5},{"$f":"ROUND(IF(U171>=1622,(U171*0.03504),0),1)","v":0},158,{"$f":"AL171/CB171","v":0.443},{"$f":"IF(CC171<0.06,1,IF(CC171>=18.29,52,MATCH(CC171-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":24},{"$f":"VLOOKUP(CD171, 'Weighting Factors'!$U$5:$X$56,4)","v":1110},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL171*CE171","v":77700},{"$f":"CG171*'Weighting Factors'!$Q$7","v":77700},87793,{"$f":"AM171/'Weighting Factors'!$O$5","v":18.7},0,0,0,{"$f":"SUM((AT171*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY171)*CM171","v":0},0,{"$f":"AE171/AD171","v":0.1754},{"$f":"IF(CP171>=50%,AE171*10.5%,0)","v":0},{"$f":"IF(AND(CP171>35%,CP171<50%),AE171*(CP171-35%)*0.7,0)","v":0},{"$f":"AU171+AR171","v":874.2},{"$f":"'LOB Transfers'!G170","v":63781},{"$f":"'LOB Transfers'!J170","v":273},{"$f":"'General Fund Transfers'!F170","v":191534},{"$f":"SUM(R171+T171+AV171+AW171+AX171/6)","v":470},"D0376"]
[377,"Atchison","Atchison Co Comm Schools ",479,null,0,479,490.5,null,0,490.5,446,null,0,446,{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C171,VLOOKUP($CX172,'Audit Values'!$A:$BW,73,FALSE))","v":472},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F171,VLOOKUP($CX172,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},472,{"$f":"IF('Military Provision'!J172=\"YES\", MAX('2022 Legal Max'!O172,'2022 Legal Max'!K172,AVERAGE('2022 Legal Max'!G172,'2022 Legal Max'!K172,'2022 Legal Max'!O172)), MAX(O172, K172))","v":490.5},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL171,VLOOKUP($CX172,'Audit Values'!$A:$BU,58,FALSE))","v":4},494.5,206.8,{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM171,VLOOKUP($CX172,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W172/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN171,VLOOKUP($CX172,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y172*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO171,VLOOKUP($CX172,'Audit Values'!$A:$BW,60,FALSE))","v":71.900000000000006},{"$f":"AB172/6*'Weighting Factors'!$O$6","v":6},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS171,VLOOKUP($CX172,'Audit Values'!$A:$BU,63,FALSE))","v":482},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP171,VLOOKUP($CX172,'Audit Values'!$A:$BU,64,FALSE))","v":128},{"$f":"IF(A172=207, AE172,(AE172))*'Weighting Factors'!$O$9","v":62},0,{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG171,VLOOKUP($CX172,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ171,VLOOKUP($CX172,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ172*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR171,VLOOKUP($CX172,'Audit Values'!$A:$BU,66,FALSE))","v":292},326631,{"$f":"AM172/'Weighting Factors'!$O$5","v":69.400000000000006},{"$f":"CK172/'Weighting Factors'!$O$5","v":0},{"$f":"CO172/'Weighting Factors'!$O$5","v":0},698792,{"$f":"AQ172/'Weighting Factors'!$O$5","v":148.5},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X171,VLOOKUP($CX172,'Audit Values'!$A:$BU,47,FALSE))","v":0},987.4,838.9,{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA171,VLOOKUP($CX172,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB171,VLOOKUP($CX172,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV172*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW172*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX172*'Weighting Factors'!$R$12)","v":25000},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F172>0,VLOOKUP($CX172,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F172),'Weighting Factors'!F172,VLOOKUP($CX172,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX172,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F172=\"\",\"\",IF('Weighting Factors'!H172=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U172+V172+AA172+AC172+AF172+AI172+AK172++AN172+AO172+AS172+AP172)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY172","v":3972863},{"$f":"SUM((AT172+AP172)*'Weighting Factors'!$O$5)+AY172","v":4671704},{"$f":"IF('Weighting Factors'!F172>0,'Weighting Factors'!F172,'Preliminary SO66'!AV171)","v":4771057},4671704,{"$f":"'Weighting Factors'!E172","v":0},{"$f":"Transportation!G172","v":0},{"$f":"IF(ISNA(VLOOKUP($CX172,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX172,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4671704,{"$f":"SUM((U172+V172+AA172+AC172+AF172+AI172+AK172+AN172+AO172+AP172)*'Weighting Factors'!O$12)+(MAX(AQ172,'Weighting Factors'!B172))","v":4818515},{"$f":"'LOB%'!F170","v":0.33},1590110,1595856,1590110,0.33,{"$f":"ROUND(IF(U172<=99.9,(U172*1.014331),0),1)","v":0},{"$f":"AND(U172>99.9,U172<=299.9)","v":false},{"$f":"IF(BS172=TRUE,ROUND((U172-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU172*U172,1)","v":0},{"$f":"AND(U172>299.9,U172<=1621.9)","v":true},{"$f":"IF(BW172=TRUE,ROUND((U172-300)*1.2375,4),0)","v":240.69380000000001},0.418105,{"$f":"ROUND(BY172*U172,1)","v":206.8},{"$f":"ROUND(IF(U172>=1622,(U172*0.03504),0),1)","v":0},350,{"$f":"AL172/CB172","v":0.83399999999999996},{"$f":"IF(CC172<0.06,1,IF(CC172>=18.29,52,MATCH(CC172-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD172, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL172*CE172","v":289080},{"$f":"CG172*'Weighting Factors'!$Q$7","v":289080},326631,{"$f":"AM172/'Weighting Factors'!$O$5","v":69.400000000000006},0,0,0,{"$f":"SUM((AT172*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY172)*CM172","v":0},0,{"$f":"AE172/AD172","v":0.2656},{"$f":"IF(CP172>=50%,AE172*10.5%,0)","v":0},{"$f":"IF(AND(CP172>35%,CP172<50%),AE172*(CP172-35%)*0.7,0)","v":0},{"$f":"AU172+AR172","v":987.4},{"$f":"'LOB Transfers'!G171","v":100177},{"$f":"'LOB Transfers'!J171","v":318},{"$f":"'General Fund Transfers'!F171","v":291772},{"$f":"SUM(R172+T172+AV172+AW172+AX172/6)","v":481},"D0377"]
[378,"Riley","Riley County ",664.5,null,0,664.5,662.3,null,0,662.3,648,null,0,648,{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C172,VLOOKUP($CX173,'Audit Values'!$A:$BW,73,FALSE))","v":669.5},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F172,VLOOKUP($CX173,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},669.5,{"$f":"IF('Military Provision'!J173=\"YES\", MAX('2022 Legal Max'!O173,'2022 Legal Max'!K173,AVERAGE('2022 Legal Max'!G173,'2022 Legal Max'!K173,'2022 Legal Max'!O173)), MAX(O173, K173))","v":662.3},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL172,VLOOKUP($CX173,'Audit Values'!$A:$BU,58,FALSE))","v":3},665.3,239.6,{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM172,VLOOKUP($CX173,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W173/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN172,VLOOKUP($CX173,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y173*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO172,VLOOKUP($CX173,'Audit Values'!$A:$BW,60,FALSE))","v":184.1},{"$f":"AB173/6*'Weighting Factors'!$O$6","v":15.3},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS172,VLOOKUP($CX173,'Audit Values'!$A:$BU,63,FALSE))","v":679},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP172,VLOOKUP($CX173,'Audit Values'!$A:$BU,64,FALSE))","v":96},{"$f":"IF(A173=207, AE173,(AE173))*'Weighting Factors'!$O$9","v":46.5},0,{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG172,VLOOKUP($CX173,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ172,VLOOKUP($CX173,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ173*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR172,VLOOKUP($CX173,'Audit Values'!$A:$BU,66,FALSE))","v":406},371579,{"$f":"AM173/'Weighting Factors'!$O$5","v":79},{"$f":"CK173/'Weighting Factors'!$O$5","v":0},{"$f":"CO173/'Weighting Factors'!$O$5","v":0},660814,{"$f":"AQ173/'Weighting Factors'!$O$5","v":140.4},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X172,VLOOKUP($CX173,'Audit Values'!$A:$BU,47,FALSE))","v":0},1186.0999999999999,1045.7,{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA172,VLOOKUP($CX173,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB172,VLOOKUP($CX173,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV173*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW173*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX173*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F173>0,VLOOKUP($CX173,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F173),'Weighting Factors'!F173,VLOOKUP($CX173,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX173,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F173=\"\",\"\",IF('Weighting Factors'!H173=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U173+V173+AA173+AC173+AF173+AI173+AK173++AN173+AO173+AS173+AP173)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY173","v":4921064},{"$f":"SUM((AT173+AP173)*'Weighting Factors'!$O$5)+AY173","v":5581787},{"$f":"IF('Weighting Factors'!F173>0,'Weighting Factors'!F173,'Preliminary SO66'!AV172)","v":5918612},5581787,{"$f":"'Weighting Factors'!E173","v":0},{"$f":"Transportation!G173","v":0},{"$f":"IF(ISNA(VLOOKUP($CX173,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX173,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5581787,{"$f":"SUM((U173+V173+AA173+AC173+AF173+AI173+AK173+AN173+AO173+AP173)*'Weighting Factors'!O$12)+(MAX(AQ173,'Weighting Factors'!B173))","v":5603615},{"$f":"'LOB%'!F171","v":0.31},1737121,1826496,1737121,0.31,{"$f":"ROUND(IF(U173<=99.9,(U173*1.014331),0),1)","v":0},{"$f":"AND(U173>99.9,U173<=299.9)","v":false},{"$f":"IF(BS173=TRUE,ROUND((U173-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU173*U173,1)","v":0},{"$f":"AND(U173>299.9,U173<=1621.9)","v":true},{"$f":"IF(BW173=TRUE,ROUND((U173-300)*1.2375,4),0)","v":452.05880000000002},0.36007600000000001,{"$f":"ROUND(BY173*U173,1)","v":239.6},{"$f":"ROUND(IF(U173>=1622,(U173*0.03504),0),1)","v":0},160,{"$f":"AL173/CB173","v":2.5379999999999998},{"$f":"IF(CC173<0.06,1,IF(CC173>=18.29,52,MATCH(CC173-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":39},{"$f":"VLOOKUP(CD173, 'Weighting Factors'!$U$5:$X$56,4)","v":810},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL173*CE173","v":328860},{"$f":"CG173*'Weighting Factors'!$Q$7","v":328860},371579,{"$f":"AM173/'Weighting Factors'!$O$5","v":79},0,0,0,{"$f":"SUM((AT173*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY173)*CM173","v":0},0,{"$f":"AE173/AD173","v":0.1414},{"$f":"IF(CP173>=50%,AE173*10.5%,0)","v":0},{"$f":"IF(AND(CP173>35%,CP173<50%),AE173*(CP173-35%)*0.7,0)","v":0},{"$f":"AU173+AR173","v":1186.0999999999999},{"$f":"'LOB Transfers'!G172","v":68269},{"$f":"'LOB Transfers'!J172","v":0},{"$f":"'General Fund Transfers'!F172","v":218829},{"$f":"SUM(R173+T173+AV173+AW173+AX173/6)","v":672.5},"D0378"]
[379,"Clay","Clay County ",1292.5999999999999,null,0,1292.5999999999999,1270.7,null,0,1270.7,1281.5,null,0,1281.5,{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C173,VLOOKUP($CX174,'Audit Values'!$A:$BW,73,FALSE))","v":1292.2},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F173,VLOOKUP($CX174,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1292.2,{"$f":"IF('Military Provision'!J174=\"YES\", MAX('2022 Legal Max'!O174,'2022 Legal Max'!K174,AVERAGE('2022 Legal Max'!G174,'2022 Legal Max'!K174,'2022 Legal Max'!O174)), MAX(O174, K174))","v":1281.5},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL173,VLOOKUP($CX174,'Audit Values'!$A:$BU,58,FALSE))","v":9},1290.5,190.6,{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM173,VLOOKUP($CX174,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W174/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN173,VLOOKUP($CX174,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y174*'Weighting Factors'!$O$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO173,VLOOKUP($CX174,'Audit Values'!$A:$BW,60,FALSE))","v":460.2},{"$f":"AB174/6*'Weighting Factors'!$O$6","v":38.4},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS173,VLOOKUP($CX174,'Audit Values'!$A:$BU,63,FALSE))","v":1324},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP173,VLOOKUP($CX174,'Audit Values'!$A:$BU,64,FALSE))","v":351},{"$f":"IF(A174=207, AE174,(AE174))*'Weighting Factors'!$O$9","v":169.9},0,{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG173,VLOOKUP($CX174,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ173,VLOOKUP($CX174,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ174*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR173,VLOOKUP($CX174,'Audit Values'!$A:$BU,66,FALSE))","v":372},441339,{"$f":"AM174/'Weighting Factors'!$O$5","v":93.8},{"$f":"CK174/'Weighting Factors'!$O$5","v":0},{"$f":"CO174/'Weighting Factors'!$O$5","v":0},1185747,{"$f":"AQ174/'Weighting Factors'!$O$5","v":252},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X173,VLOOKUP($CX174,'Audit Values'!$A:$BU,47,FALSE))","v":0},2035.8,1783.8,{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA173,VLOOKUP($CX174,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB173,VLOOKUP($CX174,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV174*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW174*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX174*'Weighting Factors'!$R$12)","v":40000},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F174>0,VLOOKUP($CX174,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F174),'Weighting Factors'!F174,VLOOKUP($CX174,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX174,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F174=\"\",\"\",IF('Weighting Factors'!H174=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U174+V174+AA174+AC174+AF174+AI174+AK174++AN174+AO174+AS174+AP174)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY174","v":8434563},{"$f":"SUM((AT174+AP174)*'Weighting Factors'!$O$5)+AY174","v":9620475},{"$f":"IF('Weighting Factors'!F174>0,'Weighting Factors'!F174,'Preliminary SO66'!AV173)","v":10121311},9620475,{"$f":"'Weighting Factors'!E174","v":0},{"$f":"Transportation!G174","v":0},{"$f":"IF(ISNA(VLOOKUP($CX174,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX174,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,9620475,{"$f":"SUM((U174+V174+AA174+AC174+AF174+AI174+AK174+AN174+AO174+AP174)*'Weighting Factors'!O$12)+(MAX(AQ174,'Weighting Factors'!B174))","v":9593959},{"$f":"'LOB%'!F172","v":0.31},2974127,3122036,2974127,0.31,{"$f":"ROUND(IF(U174<=99.9,(U174*1.014331),0),1)","v":0},{"$f":"AND(U174>99.9,U174<=299.9)","v":false},{"$f":"IF(BS174=TRUE,ROUND((U174-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU174*U174,1)","v":0},{"$f":"AND(U174>299.9,U174<=1621.9)","v":true},{"$f":"IF(BW174=TRUE,ROUND((U174-300)*1.2375,4),0)","v":1225.7438},0.14766499999999999,{"$f":"ROUND(BY174*U174,1)","v":190.6},{"$f":"ROUND(IF(U174>=1622,(U174*0.03504),0),1)","v":0},632.5,{"$f":"AL174/CB174","v":0.58799999999999997},{"$f":"IF(CC174<0.06,1,IF(CC174>=18.29,52,MATCH(CC174-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD174, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL174*CE174","v":390600},{"$f":"CG174*'Weighting Factors'!$Q$7","v":390600},441339,{"$f":"AM174/'Weighting Factors'!$O$5","v":93.8},0,0,0,{"$f":"SUM((AT174*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY174)*CM174","v":0},0,{"$f":"AE174/AD174","v":0.2651},{"$f":"IF(CP174>=50%,AE174*10.5%,0)","v":0},{"$f":"IF(AND(CP174>35%,CP174<50%),AE174*(CP174-35%)*0.7,0)","v":0},{"$f":"AU174+AR174","v":2035.8},{"$f":"'LOB Transfers'!G173","v":249232},{"$f":"'LOB Transfers'!J173","v":892},{"$f":"'General Fund Transfers'!F173","v":799549},{"$f":"SUM(R174+T174+AV174+AW174+AX174/6)","v":1309.2},"D0379"]
[380,"Marshall","Vermillion ",528.70000000000005,null,0,528.70000000000005,541.4,null,0,541.4,541.79999999999995,null,0,541.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C174,VLOOKUP($CX175,'Audit Values'!$A:$BW,73,FALSE))","v":569.4},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F174,VLOOKUP($CX175,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},569.4,{"$f":"IF('Military Provision'!J175=\"YES\", MAX('2022 Legal Max'!O175,'2022 Legal Max'!K175,AVERAGE('2022 Legal Max'!G175,'2022 Legal Max'!K175,'2022 Legal Max'!O175)), MAX(O175, K175))","v":541.79999999999995},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL174,VLOOKUP($CX175,'Audit Values'!$A:$BU,58,FALSE))","v":22.5},564.29999999999995,222.6,{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM174,VLOOKUP($CX175,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W175/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN174,VLOOKUP($CX175,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y175*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO174,VLOOKUP($CX175,'Audit Values'!$A:$BW,60,FALSE))","v":170.4},{"$f":"AB175/6*'Weighting Factors'!$O$6","v":14.2},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS174,VLOOKUP($CX175,'Audit Values'!$A:$BU,63,FALSE))","v":620},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP174,VLOOKUP($CX175,'Audit Values'!$A:$BU,64,FALSE))","v":89},{"$f":"IF(A175=207, AE175,(AE175))*'Weighting Factors'!$O$9","v":43.1},0,{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG174,VLOOKUP($CX175,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ174,VLOOKUP($CX175,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ175*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR174,VLOOKUP($CX175,'Audit Values'!$A:$BU,66,FALSE))","v":293},334371,{"$f":"AM175/'Weighting Factors'!$O$5","v":71.099999999999994},{"$f":"CK175/'Weighting Factors'!$O$5","v":0},{"$f":"CO175/'Weighting Factors'!$O$5","v":0},386797,{"$f":"AQ175/'Weighting Factors'!$O$5","v":82.2},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X174,VLOOKUP($CX175,'Audit Values'!$A:$BU,47,FALSE))","v":0},997.7,915.5,{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA174,VLOOKUP($CX175,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB174,VLOOKUP($CX175,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV175*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW175*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX175*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F175>0,VLOOKUP($CX175,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F175),'Weighting Factors'!F175,VLOOKUP($CX175,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX175,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F175=\"\",\"\",IF('Weighting Factors'!H175=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U175+V175+AA175+AC175+AF175+AI175+AK175++AN175+AO175+AS175+AP175)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY175","v":4308343},{"$f":"SUM((AT175+AP175)*'Weighting Factors'!$O$5)+AY175","v":4695176},{"$f":"IF('Weighting Factors'!F175>0,'Weighting Factors'!F175,'Preliminary SO66'!AV174)","v":4747883},4695176,{"$f":"'Weighting Factors'!E175","v":0},{"$f":"Transportation!G175","v":0},{"$f":"IF(ISNA(VLOOKUP($CX175,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX175,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4695176,{"$f":"SUM((U175+V175+AA175+AC175+AF175+AI175+AK175+AN175+AO175+AP175)*'Weighting Factors'!O$12)+(MAX(AQ175,'Weighting Factors'!B175))","v":4695140},{"$f":"'LOB%'!F173","v":0.31},1455493,1471795,1455493,0.31,{"$f":"ROUND(IF(U175<=99.9,(U175*1.014331),0),1)","v":0},{"$f":"AND(U175>99.9,U175<=299.9)","v":false},{"$f":"IF(BS175=TRUE,ROUND((U175-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU175*U175,1)","v":0},{"$f":"AND(U175>299.9,U175<=1621.9)","v":true},{"$f":"IF(BW175=TRUE,ROUND((U175-300)*1.2375,4),0)","v":327.07130000000001},0.39439099999999999,{"$f":"ROUND(BY175*U175,1)","v":222.6},{"$f":"ROUND(IF(U175>=1622,(U175*0.03504),0),1)","v":0},402,{"$f":"AL175/CB175","v":0.72899999999999998},{"$f":"IF(CC175<0.06,1,IF(CC175>=18.29,52,MATCH(CC175-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":29},{"$f":"VLOOKUP(CD175, 'Weighting Factors'!$U$5:$X$56,4)","v":1010},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL175*CE175","v":295930},{"$f":"CG175*'Weighting Factors'!$Q$7","v":295930},334371,{"$f":"AM175/'Weighting Factors'!$O$5","v":71.099999999999994},0,0,0,{"$f":"SUM((AT175*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY175)*CM175","v":0},0,{"$f":"AE175/AD175","v":0.14349999999999999},{"$f":"IF(CP175>=50%,AE175*10.5%,0)","v":0},{"$f":"IF(AND(CP175>35%,CP175<50%),AE175*(CP175-35%)*0.7,0)","v":0},{"$f":"AU175+AR175","v":997.7},{"$f":"'LOB Transfers'!G174","v":64333},{"$f":"'LOB Transfers'!J174","v":291},{"$f":"'General Fund Transfers'!F174","v":202829},{"$f":"SUM(R175+T175+AV175+AW175+AX175/6)","v":591.9},"D0380"]
[381,"Ford","Spearville ",318.5,null,0,318.5,331.5,null,0,331.5,311,null,0,311,{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C175,VLOOKUP($CX176,'Audit Values'!$A:$BW,73,FALSE))","v":325.5},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F175,VLOOKUP($CX176,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},325.5,{"$f":"IF('Military Provision'!J176=\"YES\", MAX('2022 Legal Max'!O176,'2022 Legal Max'!K176,AVERAGE('2022 Legal Max'!G176,'2022 Legal Max'!K176,'2022 Legal Max'!O176)), MAX(O176, K176))","v":331.5},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL175,VLOOKUP($CX176,'Audit Values'!$A:$BU,58,FALSE))","v":5},336.5,158.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM175,VLOOKUP($CX176,'Audit Values'!$A:$BW,62,FALSE))","v":41},{"$f":"(W176/6)*'Weighting Factors'!$O$7","v":2.7},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN175,VLOOKUP($CX176,'Audit Values'!$A:$BW,61,FALSE))","v":11},{"$f":"Y176*'Weighting Factors'!$O$8","v":2},2.7,{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO175,VLOOKUP($CX176,'Audit Values'!$A:$BW,60,FALSE))","v":121.6},{"$f":"AB176/6*'Weighting Factors'!$O$6","v":10.1},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS175,VLOOKUP($CX176,'Audit Values'!$A:$BU,63,FALSE))","v":337},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP175,VLOOKUP($CX176,'Audit Values'!$A:$BU,64,FALSE))","v":45},{"$f":"IF(A176=207, AE176,(AE176))*'Weighting Factors'!$O$9","v":21.8},0,{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG175,VLOOKUP($CX176,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ175,VLOOKUP($CX176,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ176*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR175,VLOOKUP($CX176,'Audit Values'!$A:$BU,66,FALSE))","v":58},77986,{"$f":"AM176/'Weighting Factors'!$O$5","v":16.600000000000001},{"$f":"CK176/'Weighting Factors'!$O$5","v":0},{"$f":"CO176/'Weighting Factors'!$O$5","v":0},228469,{"$f":"AQ176/'Weighting Factors'!$O$5","v":48.5},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X175,VLOOKUP($CX176,'Audit Values'!$A:$BU,47,FALSE))","v":0},595,546.5,{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA175,VLOOKUP($CX176,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB175,VLOOKUP($CX176,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV176*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW176*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX176*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F176>0,VLOOKUP($CX176,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F176),'Weighting Factors'!F176,VLOOKUP($CX176,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX176,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F176=\"\",\"\",IF('Weighting Factors'!H176=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U176+V176+AA176+AC176+AF176+AI176+AK176++AN176+AO176+AS176+AP176)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY176","v":2571829},{"$f":"SUM((AT176+AP176)*'Weighting Factors'!$O$5)+AY176","v":2800070},{"$f":"IF('Weighting Factors'!F176>0,'Weighting Factors'!F176,'Preliminary SO66'!AV175)","v":2859836},2800070,{"$f":"'Weighting Factors'!E176","v":0},{"$f":"Transportation!G176","v":0},{"$f":"IF(ISNA(VLOOKUP($CX176,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX176,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2800070,{"$f":"SUM((U176+V176+AA176+AC176+AF176+AI176+AK176+AN176+AO176+AP176)*'Weighting Factors'!O$12)+(MAX(AQ176,'Weighting Factors'!B176))","v":2865955},{"$f":"'LOB%'!F174","v":0.31},888446,898366,888446,0.31,{"$f":"ROUND(IF(U176<=99.9,(U176*1.014331),0),1)","v":0},{"$f":"AND(U176>99.9,U176<=299.9)","v":false},{"$f":"IF(BS176=TRUE,ROUND((U176-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU176*U176,1)","v":0},{"$f":"AND(U176>299.9,U176<=1621.9)","v":true},{"$f":"IF(BW176=TRUE,ROUND((U176-300)*1.2375,4),0)","v":45.168799999999997},0.47178500000000001,{"$f":"ROUND(BY176*U176,1)","v":158.80000000000001},{"$f":"ROUND(IF(U176>=1622,(U176*0.03504),0),1)","v":0},182,{"$f":"AL176/CB176","v":0.31900000000000001},{"$f":"IF(CC176<0.06,1,IF(CC176>=18.29,52,MATCH(CC176-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":20},{"$f":"VLOOKUP(CD176, 'Weighting Factors'!$U$5:$X$56,4)","v":1190},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL176*CE176","v":69020},{"$f":"CG176*'Weighting Factors'!$Q$7","v":69020},77986,{"$f":"AM176/'Weighting Factors'!$O$5","v":16.600000000000001},0,0,0,{"$f":"SUM((AT176*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY176)*CM176","v":0},0,{"$f":"AE176/AD176","v":0.13350000000000001},{"$f":"IF(CP176>=50%,AE176*10.5%,0)","v":0},{"$f":"IF(AND(CP176>35%,CP176<50%),AE176*(CP176-35%)*0.7,0)","v":0},{"$f":"AU176+AR176","v":595},{"$f":"'LOB Transfers'!G175","v":32784},{"$f":"'LOB Transfers'!J175","v":4087},{"$f":"'General Fund Transfers'!F175","v":102591},{"$f":"SUM(R176+T176+AV176+AW176+AX176/6)","v":330.5},"D0381"]
[382,"Pratt","Pratt ",1126,null,0,1126,1159.2,null,0,1159.2,1093,null,0,1093,{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C176,VLOOKUP($CX177,'Audit Values'!$A:$BW,73,FALSE))","v":1107},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F176,VLOOKUP($CX177,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1107,{"$f":"IF('Military Provision'!J177=\"YES\", MAX('2022 Legal Max'!O177,'2022 Legal Max'!K177,AVERAGE('2022 Legal Max'!G177,'2022 Legal Max'!K177,'2022 Legal Max'!O177)), MAX(O177, K177))","v":1159.2},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL176,VLOOKUP($CX177,'Audit Values'!$A:$BU,58,FALSE))","v":16.5},1175.7,219.5,{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM176,VLOOKUP($CX177,'Audit Values'!$A:$BW,62,FALSE))","v":346.7},{"$f":"(W177/6)*'Weighting Factors'!$O$7","v":22.8},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN176,VLOOKUP($CX177,'Audit Values'!$A:$BW,61,FALSE))","v":70},{"$f":"Y177*'Weighting Factors'!$O$8","v":13},22.8,{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO176,VLOOKUP($CX177,'Audit Values'!$A:$BW,60,FALSE))","v":226.1},{"$f":"AB177/6*'Weighting Factors'!$O$6","v":18.8},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS176,VLOOKUP($CX177,'Audit Values'!$A:$BU,63,FALSE))","v":1153},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP176,VLOOKUP($CX177,'Audit Values'!$A:$BU,64,FALSE))","v":384},{"$f":"IF(A177=207, AE177,(AE177))*'Weighting Factors'!$O$9","v":185.9},0,{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG176,VLOOKUP($CX177,'Audit Values'!$A:$BW,70,FALSE))","v":4.2},4.2,{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ176,VLOOKUP($CX177,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ177*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR176,VLOOKUP($CX177,'Audit Values'!$A:$BU,66,FALSE))","v":143},172886,{"$f":"AM177/'Weighting Factors'!$O$5","v":36.700000000000003},{"$f":"CK177/'Weighting Factors'!$O$5","v":0},{"$f":"CO177/'Weighting Factors'!$O$5","v":0},1447014,{"$f":"AQ177/'Weighting Factors'!$O$5","v":307.5},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X176,VLOOKUP($CX177,'Audit Values'!$A:$BU,47,FALSE))","v":0},1971.1,1663.6,{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA176,VLOOKUP($CX177,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB176,VLOOKUP($CX177,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},44,{"$f":"SUM(AV177*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW177*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX177*'Weighting Factors'!$R$12)","v":66196},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F177>0,VLOOKUP($CX177,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F177),'Weighting Factors'!F177,VLOOKUP($CX177,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX177,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F177=\"\",\"\",IF('Weighting Factors'!H177=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U177+V177+AA177+AC177+AF177+AI177+AK177++AN177+AO177+AS177+AP177)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY177","v":7895098},{"$f":"SUM((AT177+AP177)*'Weighting Factors'!$O$5)+AY177","v":9342193},{"$f":"IF('Weighting Factors'!F177>0,'Weighting Factors'!F177,'Preliminary SO66'!AV176)","v":9815849},9342193,{"$f":"'Weighting Factors'!E177","v":0},{"$f":"Transportation!G177","v":0},{"$f":"IF(ISNA(VLOOKUP($CX177,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX177,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,9342193,{"$f":"SUM((U177+V177+AA177+AC177+AF177+AI177+AK177+AN177+AO177+AP177)*'Weighting Factors'!O$12)+(MAX(AQ177,'Weighting Factors'!B177))","v":9275916},{"$f":"'LOB%'!F175","v":0.31},2875534,2992820,2875534,0.31,{"$f":"ROUND(IF(U177<=99.9,(U177*1.014331),0),1)","v":0},{"$f":"AND(U177>99.9,U177<=299.9)","v":false},{"$f":"IF(BS177=TRUE,ROUND((U177-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU177*U177,1)","v":0},{"$f":"AND(U177>299.9,U177<=1621.9)","v":true},{"$f":"IF(BW177=TRUE,ROUND((U177-300)*1.2375,4),0)","v":1083.6787999999999},0.186668,{"$f":"ROUND(BY177*U177,1)","v":219.5},{"$f":"ROUND(IF(U177>=1622,(U177*0.03504),0),1)","v":0},266.5,{"$f":"AL177/CB177","v":0.53700000000000003},{"$f":"IF(CC177<0.06,1,IF(CC177>=18.29,52,MATCH(CC177-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":26},{"$f":"VLOOKUP(CD177, 'Weighting Factors'!$U$5:$X$56,4)","v":1070},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL177*CE177","v":153010},{"$f":"CG177*'Weighting Factors'!$Q$7","v":153010},172886,{"$f":"AM177/'Weighting Factors'!$O$5","v":36.700000000000003},0,0,0,{"$f":"SUM((AT177*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY177)*CM177","v":0},0,{"$f":"AE177/AD177","v":0.33300000000000002},{"$f":"IF(CP177>=50%,AE177*10.5%,0)","v":0},{"$f":"IF(AND(CP177>35%,CP177<50%),AE177*(CP177-35%)*0.7,0)","v":0},{"$f":"AU177+AR177","v":1971.1},{"$f":"'LOB Transfers'!G176","v":273463},{"$f":"'LOB Transfers'!J176","v":33644},{"$f":"'General Fund Transfers'!F176","v":894611},{"$f":"SUM(R177+T177+AV177+AW177+AX177/6)","v":1137.8},"D0382"]
[383,"Riley","Manhattan-Ogden ",6436.4,null,46,6482.4,6532.5,null,56.5,6589,6205.3,null,64,6269.3,{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C177,VLOOKUP($CX178,'Audit Values'!$A:$BW,73,FALSE))","v":6346},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F177,VLOOKUP($CX178,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":45.8},6391.8,{"$f":"IF('Military Provision'!J178=\"YES\", MAX('2022 Legal Max'!O178,'2022 Legal Max'!K178,AVERAGE('2022 Legal Max'!G178,'2022 Legal Max'!K178,'2022 Legal Max'!O178)), MAX(O178, K178))","v":6589},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL177,VLOOKUP($CX178,'Audit Values'!$A:$BU,58,FALSE))","v":47.5},6636.5,232.5,{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM177,VLOOKUP($CX178,'Audit Values'!$A:$BW,62,FALSE))","v":929.3},{"$f":"(W178/6)*'Weighting Factors'!$O$7","v":61.2},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN177,VLOOKUP($CX178,'Audit Values'!$A:$BW,61,FALSE))","v":294},{"$f":"Y178*'Weighting Factors'!$O$8","v":54.4},61.2,{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO177,VLOOKUP($CX178,'Audit Values'!$A:$BW,60,FALSE))","v":912.8},{"$f":"AB178/6*'Weighting Factors'!$O$6","v":76.099999999999994},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS177,VLOOKUP($CX178,'Audit Values'!$A:$BU,63,FALSE))","v":6537},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP177,VLOOKUP($CX178,'Audit Values'!$A:$BU,64,FALSE))","v":1933},{"$f":"IF(A178=207, AE178,(AE178))*'Weighting Factors'!$O$9","v":935.6},0,{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG177,VLOOKUP($CX178,'Audit Values'!$A:$BW,70,FALSE))","v":38.799999999999997},38.799999999999997,{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ177,VLOOKUP($CX178,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ178*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR177,VLOOKUP($CX178,'Audit Values'!$A:$BU,66,FALSE))","v":2729},1757593,{"$f":"AM178/'Weighting Factors'!$O$5","v":373.5},{"$f":"CK178/'Weighting Factors'!$O$5","v":0},{"$f":"CO178/'Weighting Factors'!$O$5","v":0},8649900,{"$f":"AQ178/'Weighting Factors'!$O$5","v":1838.1},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X177,VLOOKUP($CX178,'Audit Values'!$A:$BU,47,FALSE))","v":0},10192.299999999999,8354.2000000000007,{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA177,VLOOKUP($CX178,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":232},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB177,VLOOKUP($CX178,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0.5,{"$f":"SUM(AV178*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW178*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX178*'Weighting Factors'!$R$12)","v":1160355},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F178>0,VLOOKUP($CX178,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F178),'Weighting Factors'!F178,VLOOKUP($CX178,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX178,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F178=\"\",\"\",IF('Weighting Factors'!H178=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U178+V178+AA178+AC178+AF178+AI178+AK178++AN178+AO178+AS178+AP178)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY178","v":40475220},{"$f":"SUM((AT178+AP178)*'Weighting Factors'!$O$5)+AY178","v":49125319},{"$f":"IF('Weighting Factors'!F178>0,'Weighting Factors'!F178,'Preliminary SO66'!AV177)","v":49719988},49125319,{"$f":"'Weighting Factors'!E178","v":0},{"$f":"Transportation!G178","v":0},{"$f":"IF(ISNA(VLOOKUP($CX178,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX178,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,49125319,{"$f":"SUM((U178+V178+AA178+AC178+AF178+AI178+AK178+AN178+AO178+AP178)*'Weighting Factors'!O$12)+(MAX(AQ178,'Weighting Factors'!B178))","v":47964765},{"$f":"'LOB%'!F176","v":0.33},15828372,16019073,15828372,0.33,{"$f":"ROUND(IF(U178<=99.9,(U178*1.014331),0),1)","v":0},{"$f":"AND(U178>99.9,U178<=299.9)","v":false},{"$f":"IF(BS178=TRUE,ROUND((U178-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU178*U178,1)","v":0},{"$f":"AND(U178>299.9,U178<=1621.9)","v":false},{"$f":"IF(BW178=TRUE,ROUND((U178-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY178*U178,1)","v":0},{"$f":"ROUND(IF(U178>=1622,(U178*0.03504),0),1)","v":232.5},163,{"$f":"AL178/CB178","v":16.742000000000001},{"$f":"IF(CC178<0.06,1,IF(CC178>=18.29,52,MATCH(CC178-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":51},{"$f":"VLOOKUP(CD178, 'Weighting Factors'!$U$5:$X$56,4)","v":570},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL178*CE178","v":1555530},{"$f":"CG178*'Weighting Factors'!$Q$7","v":1555530},1757593,{"$f":"AM178/'Weighting Factors'!$O$5","v":373.5},0,0,2.8899999999999999E-2,{"$f":"SUM((AT178*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY178)*CM178","v":1419722},0,{"$f":"AE178/AD178","v":0.29570000000000002},{"$f":"IF(CP178>=50%,AE178*10.5%,0)","v":0},{"$f":"IF(AND(CP178>35%,CP178<50%),AE178*(CP178-35%)*0.7,0)","v":0},{"$f":"AU178+AR178","v":10192.299999999999},{"$f":"'LOB Transfers'!G177","v":1459376},{"$f":"'LOB Transfers'!J177","v":94970},{"$f":"'General Fund Transfers'!F177","v":4585526},{"$f":"SUM(R178+T178+AV178+AW178+AX178/6)","v":6671.4},"D0383"]
[384,"Riley","Blue Valley ",205.5,null,0,205.5,215,null,0,215,203,null,0,203,{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C178,VLOOKUP($CX179,'Audit Values'!$A:$BW,73,FALSE))","v":229.5},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F178,VLOOKUP($CX179,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},229.5,{"$f":"IF('Military Provision'!J179=\"YES\", MAX('2022 Legal Max'!O179,'2022 Legal Max'!K179,AVERAGE('2022 Legal Max'!G179,'2022 Legal Max'!K179,'2022 Legal Max'!O179)), MAX(O179, K179))","v":215},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL178,VLOOKUP($CX179,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},219.5,153.1,{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM178,VLOOKUP($CX179,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W179/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN178,VLOOKUP($CX179,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y179*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO178,VLOOKUP($CX179,'Audit Values'!$A:$BW,60,FALSE))","v":69.400000000000006},{"$f":"AB179/6*'Weighting Factors'!$O$6","v":5.8},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS178,VLOOKUP($CX179,'Audit Values'!$A:$BU,63,FALSE))","v":239},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP178,VLOOKUP($CX179,'Audit Values'!$A:$BU,64,FALSE))","v":27},{"$f":"IF(A179=207, AE179,(AE179))*'Weighting Factors'!$O$9","v":13.1},0,{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG178,VLOOKUP($CX179,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ178,VLOOKUP($CX179,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ179*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR178,VLOOKUP($CX179,'Audit Values'!$A:$BU,66,FALSE))","v":156.5},192744,{"$f":"AM179/'Weighting Factors'!$O$5","v":41},{"$f":"CK179/'Weighting Factors'!$O$5","v":0},{"$f":"CO179/'Weighting Factors'!$O$5","v":0},285304,{"$f":"AQ179/'Weighting Factors'!$O$5","v":60.6},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X178,VLOOKUP($CX179,'Audit Values'!$A:$BU,47,FALSE))","v":0},493.1,432.5,{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA178,VLOOKUP($CX179,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB178,VLOOKUP($CX179,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV179*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW179*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX179*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F179>0,VLOOKUP($CX179,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F179),'Weighting Factors'!F179,VLOOKUP($CX179,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX179,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F179=\"\",\"\",IF('Weighting Factors'!H179=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U179+V179+AA179+AC179+AF179+AI179+AK179++AN179+AO179+AS179+AP179)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY179","v":2035345},{"$f":"SUM((AT179+AP179)*'Weighting Factors'!$O$5)+AY179","v":2320529},{"$f":"IF('Weighting Factors'!F179>0,'Weighting Factors'!F179,'Preliminary SO66'!AV178)","v":2458414},2320529,{"$f":"'Weighting Factors'!E179","v":0},{"$f":"Transportation!G179","v":0},{"$f":"IF(ISNA(VLOOKUP($CX179,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX179,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2320529,{"$f":"SUM((U179+V179+AA179+AC179+AF179+AI179+AK179+AN179+AO179+AP179)*'Weighting Factors'!O$12)+(MAX(AQ179,'Weighting Factors'!B179))","v":2321298},{"$f":"'LOB%'!F177","v":0.33},766028,811214,766028,0.33,{"$f":"ROUND(IF(U179<=99.9,(U179*1.014331),0),1)","v":0},{"$f":"AND(U179>99.9,U179<=299.9)","v":true},{"$f":"IF(BS179=TRUE,ROUND((U179-100)*9.655,3),0)","v":1153.7729999999999},0.69756899999999999,{"$f":"ROUND(BU179*U179,1)","v":153.1},{"$f":"AND(U179>299.9,U179<=1621.9)","v":false},{"$f":"IF(BW179=TRUE,ROUND((U179-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY179*U179,1)","v":0},{"$f":"ROUND(IF(U179>=1622,(U179*0.03504),0),1)","v":0},319,{"$f":"AL179/CB179","v":0.49099999999999999},{"$f":"IF(CC179<0.06,1,IF(CC179>=18.29,52,MATCH(CC179-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":25},{"$f":"VLOOKUP(CD179, 'Weighting Factors'!$U$5:$X$56,4)","v":1090},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL179*CE179","v":170585},{"$f":"CG179*'Weighting Factors'!$Q$7","v":170585},192744,{"$f":"AM179/'Weighting Factors'!$O$5","v":41},0,0,0,{"$f":"SUM((AT179*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY179)*CM179","v":0},0,{"$f":"AE179/AD179","v":0.113},{"$f":"IF(CP179>=50%,AE179*10.5%,0)","v":0},{"$f":"IF(AND(CP179>35%,CP179<50%),AE179*(CP179-35%)*0.7,0)","v":0},{"$f":"AU179+AR179","v":493.1},{"$f":"'LOB Transfers'!G178","v":20530},{"$f":"'LOB Transfers'!J178","v":0},{"$f":"'General Fund Transfers'!F178","v":61649},{"$f":"SUM(R179+T179+AV179+AW179+AX179/6)","v":234},"D0384"]
[385,"Butler","Andover ",5364,null,0,5364,5605.8,null,0,5605.8,4890.2,null,0,4890.2,{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C179,VLOOKUP($CX180,'Audit Values'!$A:$BW,73,FALSE))","v":5580},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F179,VLOOKUP($CX180,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},5580,{"$f":"IF('Military Provision'!J180=\"YES\", MAX('2022 Legal Max'!O180,'2022 Legal Max'!K180,AVERAGE('2022 Legal Max'!G180,'2022 Legal Max'!K180,'2022 Legal Max'!O180)), MAX(O180, K180))","v":5605.8},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL179,VLOOKUP($CX180,'Audit Values'!$A:$BU,58,FALSE))","v":24},5629.8,197.3,{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM179,VLOOKUP($CX180,'Audit Values'!$A:$BW,62,FALSE))","v":228.5},{"$f":"(W180/6)*'Weighting Factors'!$O$7","v":15},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN179,VLOOKUP($CX180,'Audit Values'!$A:$BW,61,FALSE))","v":114},{"$f":"Y180*'Weighting Factors'!$O$8","v":21.1},21.1,{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO179,VLOOKUP($CX180,'Audit Values'!$A:$BW,60,FALSE))","v":980.5},{"$f":"AB180/6*'Weighting Factors'!$O$6","v":81.7},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS179,VLOOKUP($CX180,'Audit Values'!$A:$BU,63,FALSE))","v":5666},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP179,VLOOKUP($CX180,'Audit Values'!$A:$BU,64,FALSE))","v":475},{"$f":"IF(A180=207, AE180,(AE180))*'Weighting Factors'!$O$9","v":229.9},0,{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG179,VLOOKUP($CX180,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ179,VLOOKUP($CX180,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ180*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR179,VLOOKUP($CX180,'Audit Values'!$A:$BU,66,FALSE))","v":1751},1088150,{"$f":"AM180/'Weighting Factors'!$O$5","v":231.2},{"$f":"CK180/'Weighting Factors'!$O$5","v":0},{"$f":"CO180/'Weighting Factors'!$O$5","v":0},5283858,{"$f":"AQ180/'Weighting Factors'!$O$5","v":1122.8},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X179,VLOOKUP($CX180,'Audit Values'!$A:$BU,47,FALSE))","v":0},7513.8,6391,{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA179,VLOOKUP($CX180,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":406},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB179,VLOOKUP($CX180,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":451.4},11,{"$f":"SUM(AV180*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW180*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX180*'Weighting Factors'!$R$12)","v":2805179},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F180>0,VLOOKUP($CX180,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F180),'Weighting Factors'!F180,VLOOKUP($CX180,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX180,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},null,{"$f":"SUM((U180+V180+AA180+AC180+AF180+AI180+AK180++AN180+AO180+AS180+AP180)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY180","v":32881225},{"$f":"SUM((AT180+AP180)*'Weighting Factors'!$O$5)+AY180","v":38165122},{"$f":"IF('Weighting Factors'!F180>0,'Weighting Factors'!F180,'Preliminary SO66'!AV179)","v":40503097},38165122,{"$f":"'Weighting Factors'!E180","v":0},{"$f":"Transportation!G180","v":0},{"$f":"IF(ISNA(VLOOKUP($CX180,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX180,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,38165122,{"$f":"SUM((U180+V180+AA180+AC180+AF180+AI180+AK180+AN180+AO180+AP180)*'Weighting Factors'!O$12)+(MAX(AQ180,'Weighting Factors'!B180))","v":35359904},{"$f":"'LOB%'!F178","v":0.33},11668768,12056569,11668768,0.33,{"$f":"ROUND(IF(U180<=99.9,(U180*1.014331),0),1)","v":0},{"$f":"AND(U180>99.9,U180<=299.9)","v":false},{"$f":"IF(BS180=TRUE,ROUND((U180-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU180*U180,1)","v":0},{"$f":"AND(U180>299.9,U180<=1621.9)","v":false},{"$f":"IF(BW180=TRUE,ROUND((U180-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY180*U180,1)","v":0},{"$f":"ROUND(IF(U180>=1622,(U180*0.03504),0),1)","v":197.3},46.8,{"$f":"AL180/CB180","v":37.414999999999999},{"$f":"IF(CC180<0.06,1,IF(CC180>=18.29,52,MATCH(CC180-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD180, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL180*CE180","v":963050},{"$f":"CG180*'Weighting Factors'!$Q$7","v":963050},1088150,{"$f":"AM180/'Weighting Factors'!$O$5","v":231.2},0,0,4.2999999999999997E-2,{"$f":"SUM((AT180*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY180)*CM180","v":1641100},0,{"$f":"AE180/AD180","v":8.3799999999999999E-2},{"$f":"IF(CP180>=50%,AE180*10.5%,0)","v":0},{"$f":"IF(AND(CP180>35%,CP180<50%),AE180*(CP180-35%)*0.7,0)","v":0},{"$f":"AU180+AR180","v":7513.8},{"$f":"'LOB Transfers'!G179","v":358231},{"$f":"'LOB Transfers'!J179","v":32673},{"$f":"'General Fund Transfers'!F179","v":1081909},{"$f":"SUM(R180+T180+AV180+AW180+AX180/6)","v":6463.2},"D0385"]
[386,"Greenwood","Madison-Virgil ",217,null,0,217,215.5,null,0,215.5,211.5,null,0,211.5,{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C180,VLOOKUP($CX181,'Audit Values'!$A:$BW,73,FALSE))","v":223.5},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F180,VLOOKUP($CX181,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},223.5,{"$f":"IF('Military Provision'!J181=\"YES\", MAX('2022 Legal Max'!O181,'2022 Legal Max'!K181,AVERAGE('2022 Legal Max'!G181,'2022 Legal Max'!K181,'2022 Legal Max'!O181)), MAX(O181, K181))","v":215.5},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL180,VLOOKUP($CX181,'Audit Values'!$A:$BU,58,FALSE))","v":10},225.5,153.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM180,VLOOKUP($CX181,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W181/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN180,VLOOKUP($CX181,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y181*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO180,VLOOKUP($CX181,'Audit Values'!$A:$BW,60,FALSE))","v":13.5},{"$f":"AB181/6*'Weighting Factors'!$O$6","v":1.1000000000000001},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS180,VLOOKUP($CX181,'Audit Values'!$A:$BU,63,FALSE))","v":246},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP180,VLOOKUP($CX181,'Audit Values'!$A:$BU,64,FALSE))","v":92},{"$f":"IF(A181=207, AE181,(AE181))*'Weighting Factors'!$O$9","v":44.5},{"$f":"MAX(CQ181,CR181)","v":1.5},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG180,VLOOKUP($CX181,'Audit Values'!$A:$BW,70,FALSE))","v":2},2,{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ180,VLOOKUP($CX181,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ181*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR180,VLOOKUP($CX181,'Audit Values'!$A:$BU,66,FALSE))","v":44},65625,{"$f":"AM181/'Weighting Factors'!$O$5","v":13.9},{"$f":"CK181/'Weighting Factors'!$O$5","v":0},{"$f":"CO181/'Weighting Factors'!$O$5","v":0},372364,{"$f":"AQ181/'Weighting Factors'!$O$5","v":79.099999999999994},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X180,VLOOKUP($CX181,'Audit Values'!$A:$BU,47,FALSE))","v":0},519.79999999999995,440.7,{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA180,VLOOKUP($CX181,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB180,VLOOKUP($CX181,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV181*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW181*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX181*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F181>0,VLOOKUP($CX181,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F181),'Weighting Factors'!F181,VLOOKUP($CX181,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX181,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F181=\"\",\"\",IF('Weighting Factors'!H181=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U181+V181+AA181+AC181+AF181+AI181+AK181++AN181+AO181+AS181+AP181)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY181","v":2073934},{"$f":"SUM((AT181+AP181)*'Weighting Factors'!$O$5)+AY181","v":2446179},{"$f":"IF('Weighting Factors'!F181>0,'Weighting Factors'!F181,'Preliminary SO66'!AV180)","v":2547828},2446179,{"$f":"'Weighting Factors'!E181","v":0},{"$f":"Transportation!G181","v":0},{"$f":"IF(ISNA(VLOOKUP($CX181,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX181,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2446179,{"$f":"SUM((U181+V181+AA181+AC181+AF181+AI181+AK181+AN181+AO181+AP181)*'Weighting Factors'!O$12)+(MAX(AQ181,'Weighting Factors'!B181))","v":2446298},{"$f":"'LOB%'!F179","v":0.31},758352,789763,758352,0.31,{"$f":"ROUND(IF(U181<=99.9,(U181*1.014331),0),1)","v":0},{"$f":"AND(U181>99.9,U181<=299.9)","v":true},{"$f":"IF(BS181=TRUE,ROUND((U181-100)*9.655,3),0)","v":1211.703},0.68166499999999997,{"$f":"ROUND(BU181*U181,1)","v":153.69999999999999},{"$f":"AND(U181>299.9,U181<=1621.9)","v":false},{"$f":"IF(BW181=TRUE,ROUND((U181-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY181*U181,1)","v":0},{"$f":"ROUND(IF(U181>=1622,(U181*0.03504),0),1)","v":0},253,{"$f":"AL181/CB181","v":0.17399999999999999},{"$f":"IF(CC181<0.06,1,IF(CC181>=18.29,52,MATCH(CC181-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":13},{"$f":"VLOOKUP(CD181, 'Weighting Factors'!$U$5:$X$56,4)","v":1320},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL181*CE181","v":58080},{"$f":"CG181*'Weighting Factors'!$Q$7","v":58080},65625,{"$f":"AM181/'Weighting Factors'!$O$5","v":13.9},0,0,0,{"$f":"SUM((AT181*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY181)*CM181","v":0},0,{"$f":"AE181/AD181","v":0.374},{"$f":"IF(CP181>=50%,AE181*10.5%,0)","v":0},{"$f":"IF(AND(CP181>35%,CP181<50%),AE181*(CP181-35%)*0.7,0)","v":1.5},{"$f":"AU181+AR181","v":519.79999999999995},{"$f":"'LOB Transfers'!G180","v":66204},{"$f":"'LOB Transfers'!J180","v":0},{"$f":"'General Fund Transfers'!F180","v":218829},{"$f":"SUM(R181+T181+AV181+AW181+AX181/6)","v":233.5},"D0386"]
[387,"Wilson","Altoona-Midway ",170.5,null,0,170.5,169,null,0,169,162.5,null,0,162.5,{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C181,VLOOKUP($CX182,'Audit Values'!$A:$BW,73,FALSE))","v":150},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F181,VLOOKUP($CX182,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},150,{"$f":"IF('Military Provision'!J182=\"YES\", MAX('2022 Legal Max'!O182,'2022 Legal Max'!K182,AVERAGE('2022 Legal Max'!G182,'2022 Legal Max'!K182,'2022 Legal Max'!O182)), MAX(O182, K182))","v":169},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL181,VLOOKUP($CX182,'Audit Values'!$A:$BU,58,FALSE))","v":5},174,142.4,{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM181,VLOOKUP($CX182,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W182/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN181,VLOOKUP($CX182,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y182*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO181,VLOOKUP($CX182,'Audit Values'!$A:$BW,60,FALSE))","v":45.3},{"$f":"AB182/6*'Weighting Factors'!$O$6","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS181,VLOOKUP($CX182,'Audit Values'!$A:$BU,63,FALSE))","v":162},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP181,VLOOKUP($CX182,'Audit Values'!$A:$BU,64,FALSE))","v":72},{"$f":"IF(A182=207, AE182,(AE182))*'Weighting Factors'!$O$9","v":34.799999999999997},4.8,{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG181,VLOOKUP($CX182,'Audit Values'!$A:$BW,70,FALSE))","v":4.5999999999999996},4.8,{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ181,VLOOKUP($CX182,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ182*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR181,VLOOKUP($CX182,'Audit Values'!$A:$BU,66,FALSE))","v":131.5},153039,{"$f":"AM182/'Weighting Factors'!$O$5","v":32.5},{"$f":"CK182/'Weighting Factors'!$O$5","v":0},{"$f":"CO182/'Weighting Factors'!$O$5","v":0},197896,{"$f":"AQ182/'Weighting Factors'!$O$5","v":42.1},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X181,VLOOKUP($CX182,'Audit Values'!$A:$BU,47,FALSE))","v":0},434.4,392.3,{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA181,VLOOKUP($CX182,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB181,VLOOKUP($CX182,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV182*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW182*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX182*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F182>0,VLOOKUP($CX182,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F182),'Weighting Factors'!F182,VLOOKUP($CX182,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX182,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F182=\"\",\"\",IF('Weighting Factors'!H182=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U182+V182+AA182+AC182+AF182+AI182+AK182++AN182+AO182+AS182+AP182)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY182","v":1846164},{"$f":"SUM((AT182+AP182)*'Weighting Factors'!$O$5)+AY182","v":2044286},{"$f":"IF('Weighting Factors'!F182>0,'Weighting Factors'!F182,'Preliminary SO66'!AV181)","v":2206173},2044286,{"$f":"'Weighting Factors'!E182","v":0},{"$f":"Transportation!G182","v":0},{"$f":"IF(ISNA(VLOOKUP($CX182,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX182,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2044286,{"$f":"SUM((U182+V182+AA182+AC182+AF182+AI182+AK182+AN182+AO182+AP182)*'Weighting Factors'!O$12)+(MAX(AQ182,'Weighting Factors'!B182))","v":2112330},{"$f":"'LOB%'!F180","v":0.33},697069,728001,697069,0.33,{"$f":"ROUND(IF(U182<=99.9,(U182*1.014331),0),1)","v":0},{"$f":"AND(U182>99.9,U182<=299.9)","v":true},{"$f":"IF(BS182=TRUE,ROUND((U182-100)*9.655,3),0)","v":714.47},0.81817799999999996,{"$f":"ROUND(BU182*U182,1)","v":142.4},{"$f":"AND(U182>299.9,U182<=1621.9)","v":false},{"$f":"IF(BW182=TRUE,ROUND((U182-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY182*U182,1)","v":0},{"$f":"ROUND(IF(U182>=1622,(U182*0.03504),0),1)","v":0},192,{"$f":"AL182/CB182","v":0.68500000000000005},{"$f":"IF(CC182<0.06,1,IF(CC182>=18.29,52,MATCH(CC182-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":28},{"$f":"VLOOKUP(CD182, 'Weighting Factors'!$U$5:$X$56,4)","v":1030},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL182*CE182","v":135445},{"$f":"CG182*'Weighting Factors'!$Q$7","v":135445},153039,{"$f":"AM182/'Weighting Factors'!$O$5","v":32.5},0,0,0,{"$f":"SUM((AT182*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY182)*CM182","v":0},0,{"$f":"AE182/AD182","v":0.44440000000000002},{"$f":"IF(CP182>=50%,AE182*10.5%,0)","v":0},{"$f":"IF(AND(CP182>35%,CP182<50%),AE182*(CP182-35%)*0.7,0)","v":4.8},{"$f":"AU182+AR182","v":434.4},{"$f":"'LOB Transfers'!G181","v":56463},{"$f":"'LOB Transfers'!J181","v":0},{"$f":"'General Fund Transfers'!F181","v":186358},{"$f":"SUM(R182+T182+AV182+AW182+AX182/6)","v":155},"D0387"]
[388,"Ellis","Ellis ",412.6,null,0,412.6,403.9,null,0,403.9,375.9,null,0,375.9,{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C182,VLOOKUP($CX183,'Audit Values'!$A:$BW,73,FALSE))","v":335.3},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F182,VLOOKUP($CX183,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},335.3,{"$f":"IF('Military Provision'!J183=\"YES\", MAX('2022 Legal Max'!O183,'2022 Legal Max'!K183,AVERAGE('2022 Legal Max'!G183,'2022 Legal Max'!K183,'2022 Legal Max'!O183)), MAX(O183, K183))","v":403.9},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL182,VLOOKUP($CX183,'Audit Values'!$A:$BU,58,FALSE))","v":2},405.9,181.9,{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM182,VLOOKUP($CX183,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W183/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN182,VLOOKUP($CX183,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y183*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO182,VLOOKUP($CX183,'Audit Values'!$A:$BW,60,FALSE))","v":158.69999999999999},{"$f":"AB183/6*'Weighting Factors'!$O$6","v":13.2},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS182,VLOOKUP($CX183,'Audit Values'!$A:$BU,63,FALSE))","v":392},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP182,VLOOKUP($CX183,'Audit Values'!$A:$BU,64,FALSE))","v":73},{"$f":"IF(A183=207, AE183,(AE183))*'Weighting Factors'!$O$9","v":35.299999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG182,VLOOKUP($CX183,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ182,VLOOKUP($CX183,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ183*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR182,VLOOKUP($CX183,'Audit Values'!$A:$BU,66,FALSE))","v":35},55761,{"$f":"AM183/'Weighting Factors'!$O$5","v":11.8},{"$f":"CK183/'Weighting Factors'!$O$5","v":0},{"$f":"CO183/'Weighting Factors'!$O$5","v":0},391399,{"$f":"AQ183/'Weighting Factors'!$O$5","v":83.2},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X182,VLOOKUP($CX183,'Audit Values'!$A:$BU,47,FALSE))","v":2},733.3,650.1,{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA182,VLOOKUP($CX183,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB182,VLOOKUP($CX183,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV183*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW183*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX183*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F183>0,VLOOKUP($CX183,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F183),'Weighting Factors'!F183,VLOOKUP($CX183,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX183,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F183=\"\",\"\",IF('Weighting Factors'!H183=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U183+V183+AA183+AC183+AF183+AI183+AK183++AN183+AO183+AS183+AP183)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY183","v":3059371},{"$f":"SUM((AT183+AP183)*'Weighting Factors'!$O$5)+AY183","v":3450910},{"$f":"IF('Weighting Factors'!F183>0,'Weighting Factors'!F183,'Preliminary SO66'!AV182)","v":3534206},3450910,{"$f":"'Weighting Factors'!E183","v":0},{"$f":"Transportation!G183","v":0},{"$f":"IF(ISNA(VLOOKUP($CX183,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX183,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3450910,{"$f":"SUM((U183+V183+AA183+AC183+AF183+AI183+AK183+AN183+AO183+AP183)*'Weighting Factors'!O$12)+(MAX(AQ183,'Weighting Factors'!B183))","v":3441358},{"$f":"'LOB%'!F181","v":0.31},1066821,1092624,1066821,0.31,{"$f":"ROUND(IF(U183<=99.9,(U183*1.014331),0),1)","v":0},{"$f":"AND(U183>99.9,U183<=299.9)","v":false},{"$f":"IF(BS183=TRUE,ROUND((U183-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU183*U183,1)","v":0},{"$f":"AND(U183>299.9,U183<=1621.9)","v":true},{"$f":"IF(BW183=TRUE,ROUND((U183-300)*1.2375,4),0)","v":131.0513},0.44820700000000002,{"$f":"ROUND(BY183*U183,1)","v":181.9},{"$f":"ROUND(IF(U183>=1622,(U183*0.03504),0),1)","v":0},280.5,{"$f":"AL183/CB183","v":0.125},{"$f":"IF(CC183<0.06,1,IF(CC183>=18.29,52,MATCH(CC183-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":8},{"$f":"VLOOKUP(CD183, 'Weighting Factors'!$U$5:$X$56,4)","v":1410},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL183*CE183","v":49350},{"$f":"CG183*'Weighting Factors'!$Q$7","v":49350},55761,{"$f":"AM183/'Weighting Factors'!$O$5","v":11.8},0,0,0,{"$f":"SUM((AT183*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY183)*CM183","v":0},0,{"$f":"AE183/AD183","v":0.1862},{"$f":"IF(CP183>=50%,AE183*10.5%,0)","v":0},{"$f":"IF(AND(CP183>35%,CP183<50%),AE183*(CP183-35%)*0.7,0)","v":0},{"$f":"AU183+AR183","v":733.3},{"$f":"'LOB Transfers'!G182","v":51634},{"$f":"'LOB Transfers'!J182","v":0},{"$f":"'General Fund Transfers'!F182","v":166122},{"$f":"SUM(R183+T183+AV183+AW183+AX183/6)","v":337.3},"D0388"]
[389,"Greenwood","Eureka ",619,null,0,619,605,null,0,605,576.5,null,0,576.5,{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C183,VLOOKUP($CX184,'Audit Values'!$A:$BW,73,FALSE))","v":566},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F183,VLOOKUP($CX184,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},566,{"$f":"IF('Military Provision'!J184=\"YES\", MAX('2022 Legal Max'!O184,'2022 Legal Max'!K184,AVERAGE('2022 Legal Max'!G184,'2022 Legal Max'!K184,'2022 Legal Max'!O184)), MAX(O184, K184))","v":605},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL183,VLOOKUP($CX184,'Audit Values'!$A:$BU,58,FALSE))","v":10.5},615.5,232,{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM183,VLOOKUP($CX184,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W184/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN183,VLOOKUP($CX184,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y184*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO183,VLOOKUP($CX184,'Audit Values'!$A:$BW,60,FALSE))","v":147.19999999999999},{"$f":"AB184/6*'Weighting Factors'!$O$6","v":12.3},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS183,VLOOKUP($CX184,'Audit Values'!$A:$BU,63,FALSE))","v":591},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP183,VLOOKUP($CX184,'Audit Values'!$A:$BU,64,FALSE))","v":270},{"$f":"IF(A184=207, AE184,(AE184))*'Weighting Factors'!$O$9","v":130.69999999999999},20.2,{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG183,VLOOKUP($CX184,'Audit Values'!$A:$BW,70,FALSE))","v":21.1},21.1,{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ183,VLOOKUP($CX184,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ184*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR183,VLOOKUP($CX184,'Audit Values'!$A:$BU,66,FALSE))","v":166},226952,{"$f":"AM184/'Weighting Factors'!$O$5","v":48.2},{"$f":"CK184/'Weighting Factors'!$O$5","v":0},{"$f":"CO184/'Weighting Factors'!$O$5","v":0},636641,{"$f":"AQ184/'Weighting Factors'!$O$5","v":135.30000000000001},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X183,VLOOKUP($CX184,'Audit Values'!$A:$BU,47,FALSE))","v":0},1195.0999999999999,1059.8,{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA183,VLOOKUP($CX184,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB183,VLOOKUP($CX184,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.9},0,{"$f":"SUM(AV184*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW184*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX184*'Weighting Factors'!$R$12)","v":1530},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F184>0,VLOOKUP($CX184,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F184),'Weighting Factors'!F184,VLOOKUP($CX184,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX184,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F184=\"\",\"\",IF('Weighting Factors'!H184=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U184+V184+AA184+AC184+AF184+AI184+AK184++AN184+AO184+AS184+AP184)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY184","v":4988949},{"$f":"SUM((AT184+AP184)*'Weighting Factors'!$O$5)+AY184","v":5625671},{"$f":"IF('Weighting Factors'!F184>0,'Weighting Factors'!F184,'Preliminary SO66'!AV183)","v":5885324},5625671,{"$f":"'Weighting Factors'!E184","v":0},{"$f":"Transportation!G184","v":-29507},{"$f":"IF(ISNA(VLOOKUP($CX184,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX184,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-29507,5596164,{"$f":"SUM((U184+V184+AA184+AC184+AF184+AI184+AK184+AN184+AO184+AP184)*'Weighting Factors'!O$12)+(MAX(AQ184,'Weighting Factors'!B184))","v":5624060},{"$f":"'LOB%'!F182","v":0.31},1743459,1824430,1743459,0.31,{"$f":"ROUND(IF(U184<=99.9,(U184*1.014331),0),1)","v":0},{"$f":"AND(U184>99.9,U184<=299.9)","v":false},{"$f":"IF(BS184=TRUE,ROUND((U184-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU184*U184,1)","v":0},{"$f":"AND(U184>299.9,U184<=1621.9)","v":true},{"$f":"IF(BW184=TRUE,ROUND((U184-300)*1.2375,4),0)","v":390.43130000000002},0.376996,{"$f":"ROUND(BY184*U184,1)","v":232},{"$f":"ROUND(IF(U184>=1622,(U184*0.03504),0),1)","v":0},580,{"$f":"AL184/CB184","v":0.28599999999999998},{"$f":"IF(CC184<0.06,1,IF(CC184>=18.29,52,MATCH(CC184-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":19},{"$f":"VLOOKUP(CD184, 'Weighting Factors'!$U$5:$X$56,4)","v":1210},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL184*CE184","v":200860},{"$f":"CG184*'Weighting Factors'!$Q$7","v":200860},226952,{"$f":"AM184/'Weighting Factors'!$O$5","v":48.2},0,0,0,{"$f":"SUM((AT184*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY184)*CM184","v":0},0,{"$f":"AE184/AD184","v":0.45689999999999997},{"$f":"IF(CP184>=50%,AE184*10.5%,0)","v":0},{"$f":"IF(AND(CP184>35%,CP184<50%),AE184*(CP184-35%)*0.7,0)","v":20.2},{"$f":"AU184+AR184","v":1195.0999999999999},{"$f":"'LOB Transfers'!G183","v":192304},{"$f":"'LOB Transfers'!J183","v":0},{"$f":"'General Fund Transfers'!F183","v":714371},{"$f":"SUM(R184+T184+AV184+AW184+AX184/6)","v":577.4},"D0389"]
[390,"Greenwood","Hamilton ",60.5,null,0,60.5,57,null,0,57,55,null,0,55,{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C184,VLOOKUP($CX185,'Audit Values'!$A:$BW,73,FALSE))","v":63},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F184,VLOOKUP($CX185,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},63,{"$f":"IF('Military Provision'!J185=\"YES\", MAX('2022 Legal Max'!O185,'2022 Legal Max'!K185,AVERAGE('2022 Legal Max'!G185,'2022 Legal Max'!K185,'2022 Legal Max'!O185)), MAX(O185, K185))","v":57},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL184,VLOOKUP($CX185,'Audit Values'!$A:$BU,58,FALSE))","v":3},60,60.9,{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM184,VLOOKUP($CX185,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W185/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN184,VLOOKUP($CX185,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y185*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO184,VLOOKUP($CX185,'Audit Values'!$A:$BW,60,FALSE))","v":0},{"$f":"AB185/6*'Weighting Factors'!$O$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS184,VLOOKUP($CX185,'Audit Values'!$A:$BU,63,FALSE))","v":69},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP184,VLOOKUP($CX185,'Audit Values'!$A:$BU,64,FALSE))","v":41},{"$f":"IF(A185=207, AE185,(AE185))*'Weighting Factors'!$O$9","v":19.8},4.3,{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG184,VLOOKUP($CX185,'Audit Values'!$A:$BW,70,FALSE))","v":4.3},4.3,{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ184,VLOOKUP($CX185,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ185*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR184,VLOOKUP($CX185,'Audit Values'!$A:$BU,66,FALSE))","v":17},28812,{"$f":"AM185/'Weighting Factors'!$O$5","v":6.1},{"$f":"CK185/'Weighting Factors'!$O$5","v":0},{"$f":"CO185/'Weighting Factors'!$O$5","v":0},114948,{"$f":"AQ185/'Weighting Factors'!$O$5","v":24.4},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X184,VLOOKUP($CX185,'Audit Values'!$A:$BU,47,FALSE))","v":0},175.5,151.1,{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA184,VLOOKUP($CX185,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB184,VLOOKUP($CX185,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV185*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW185*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX185*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F185>0,VLOOKUP($CX185,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F185),'Weighting Factors'!F185,VLOOKUP($CX185,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX185,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F185=\"\",\"\",IF('Weighting Factors'!H185=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U185+V185+AA185+AC185+AF185+AI185+AK185++AN185+AO185+AS185+AP185)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY185","v":711077},{"$f":"SUM((AT185+AP185)*'Weighting Factors'!$O$5)+AY185","v":825903},{"$f":"IF('Weighting Factors'!F185>0,'Weighting Factors'!F185,'Preliminary SO66'!AV184)","v":1013202},825903,{"$f":"'Weighting Factors'!E185","v":0},{"$f":"Transportation!G185","v":0},{"$f":"IF(ISNA(VLOOKUP($CX185,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX185,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,825903,{"$f":"SUM((U185+V185+AA185+AC185+AF185+AI185+AK185+AN185+AO185+AP185)*'Weighting Factors'!O$12)+(MAX(AQ185,'Weighting Factors'!B185))","v":846128},{"$f":"'LOB%'!F183","v":0.31},262300,300000,262300,0.31,{"$f":"ROUND(IF(U185<=99.9,(U185*1.014331),0),1)","v":60.9},{"$f":"AND(U185>99.9,U185<=299.9)","v":false},{"$f":"IF(BS185=TRUE,ROUND((U185-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU185*U185,1)","v":0},{"$f":"AND(U185>299.9,U185<=1621.9)","v":false},{"$f":"IF(BW185=TRUE,ROUND((U185-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY185*U185,1)","v":0},{"$f":"ROUND(IF(U185>=1622,(U185*0.03504),0),1)","v":0},210,{"$f":"AL185/CB185","v":8.1000000000000003E-2},{"$f":"IF(CC185<0.06,1,IF(CC185>=18.29,52,MATCH(CC185-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":4},{"$f":"VLOOKUP(CD185, 'Weighting Factors'!$U$5:$X$56,4)","v":1500},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL185*CE185","v":25500},{"$f":"CG185*'Weighting Factors'!$Q$7","v":25500},28812,{"$f":"AM185/'Weighting Factors'!$O$5","v":6.1},0,0,0,{"$f":"SUM((AT185*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY185)*CM185","v":0},0,{"$f":"AE185/AD185","v":0.59419999999999995},{"$f":"IF(CP185>=50%,AE185*10.5%,0)","v":4.3},{"$f":"IF(AND(CP185>35%,CP185<50%),AE185*(CP185-35%)*0.7,0)","v":0},{"$f":"AU185+AR185","v":175.5},{"$f":"'LOB Transfers'!G184","v":30112},{"$f":"'LOB Transfers'!J184","v":0},{"$f":"'General Fund Transfers'!F184","v":113415},{"$f":"SUM(R185+T185+AV185+AW185+AX185/6)","v":66},"D0390"]
[392,"Osborne","Osborne County ",282.3,null,0,282.3,289.60000000000002,null,0,289.60000000000002,289.89999999999998,null,0,289.89999999999998,{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C185,VLOOKUP($CX186,'Audit Values'!$A:$BW,73,FALSE))","v":317.39999999999998},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F185,VLOOKUP($CX186,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},317.39999999999998,{"$f":"IF('Military Provision'!J186=\"YES\", MAX('2022 Legal Max'!O186,'2022 Legal Max'!K186,AVERAGE('2022 Legal Max'!G186,'2022 Legal Max'!K186,'2022 Legal Max'!O186)), MAX(O186, K186))","v":289.89999999999998},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL185,VLOOKUP($CX186,'Audit Values'!$A:$BU,58,FALSE))","v":3},292.89999999999998,147.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM185,VLOOKUP($CX186,'Audit Values'!$A:$BW,62,FALSE))","v":5.5},{"$f":"(W186/6)*'Weighting Factors'!$O$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN185,VLOOKUP($CX186,'Audit Values'!$A:$BW,61,FALSE))","v":2},{"$f":"Y186*'Weighting Factors'!$O$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO185,VLOOKUP($CX186,'Audit Values'!$A:$BW,60,FALSE))","v":87.5},{"$f":"AB186/6*'Weighting Factors'!$O$6","v":7.3},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS185,VLOOKUP($CX186,'Audit Values'!$A:$BU,63,FALSE))","v":327},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP185,VLOOKUP($CX186,'Audit Values'!$A:$BU,64,FALSE))","v":84},{"$f":"IF(A186=207, AE186,(AE186))*'Weighting Factors'!$O$9","v":40.700000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG185,VLOOKUP($CX186,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ185,VLOOKUP($CX186,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ186*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR185,VLOOKUP($CX186,'Audit Values'!$A:$BU,66,FALSE))","v":107},155960,{"$f":"AM186/'Weighting Factors'!$O$5","v":33.1},{"$f":"CK186/'Weighting Factors'!$O$5","v":0},{"$f":"CO186/'Weighting Factors'!$O$5","v":0},403241,{"$f":"AQ186/'Weighting Factors'!$O$5","v":85.7},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X185,VLOOKUP($CX186,'Audit Values'!$A:$BU,47,FALSE))","v":0},607.4,521.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA185,VLOOKUP($CX186,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB185,VLOOKUP($CX186,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV186*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW186*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX186*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F186>0,VLOOKUP($CX186,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F186),'Weighting Factors'!F186,VLOOKUP($CX186,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX186,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F186=\"\",\"\",IF('Weighting Factors'!H186=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U186+V186+AA186+AC186+AF186+AI186+AK186++AN186+AO186+AS186+AP186)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY186","v":2455120},{"$f":"SUM((AT186+AP186)*'Weighting Factors'!$O$5)+AY186","v":2858424},{"$f":"IF('Weighting Factors'!F186>0,'Weighting Factors'!F186,'Preliminary SO66'!AV185)","v":2953486},2858424,{"$f":"'Weighting Factors'!E186","v":0},{"$f":"Transportation!G186","v":0},{"$f":"IF(ISNA(VLOOKUP($CX186,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX186,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2858424,{"$f":"SUM((U186+V186+AA186+AC186+AF186+AI186+AK186+AN186+AO186+AP186)*'Weighting Factors'!O$12)+(MAX(AQ186,'Weighting Factors'!B186))","v":2858361},{"$f":"'LOB%'!F184","v":0.31},886092,915516,886092,0.31,{"$f":"ROUND(IF(U186<=99.9,(U186*1.014331),0),1)","v":0},{"$f":"AND(U186>99.9,U186<=299.9)","v":true},{"$f":"IF(BS186=TRUE,ROUND((U186-100)*9.655,3),0)","v":1862.45},0.50300599999999995,{"$f":"ROUND(BU186*U186,1)","v":147.30000000000001},{"$f":"AND(U186>299.9,U186<=1621.9)","v":false},{"$f":"IF(BW186=TRUE,ROUND((U186-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY186*U186,1)","v":0},{"$f":"ROUND(IF(U186>=1622,(U186*0.03504),0),1)","v":0},511,{"$f":"AL186/CB186","v":0.20899999999999999},{"$f":"IF(CC186<0.06,1,IF(CC186>=18.29,52,MATCH(CC186-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":15},{"$f":"VLOOKUP(CD186, 'Weighting Factors'!$U$5:$X$56,4)","v":1290},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL186*CE186","v":138030},{"$f":"CG186*'Weighting Factors'!$Q$7","v":138030},155960,{"$f":"AM186/'Weighting Factors'!$O$5","v":33.1},0,0,0,{"$f":"SUM((AT186*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY186)*CM186","v":0},0,{"$f":"AE186/AD186","v":0.25690000000000002},{"$f":"IF(CP186>=50%,AE186*10.5%,0)","v":0},{"$f":"IF(AND(CP186>35%,CP186<50%),AE186*(CP186-35%)*0.7,0)","v":0},{"$f":"AU186+AR186","v":607.4},{"$f":"'LOB Transfers'!G185","v":59634},{"$f":"'LOB Transfers'!J185","v":620},{"$f":"'General Fund Transfers'!F185","v":191534},{"$f":"SUM(R186+T186+AV186+AW186+AX186/6)","v":320.39999999999998},"D0392"]
[393,"Dickinson","Solomon ",322.5,null,0,322.5,338,null,0,338,353.5,null,0,353.5,{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C186,VLOOKUP($CX187,'Audit Values'!$A:$BW,73,FALSE))","v":350},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F186,VLOOKUP($CX187,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},350,{"$f":"IF('Military Provision'!J187=\"YES\", MAX('2022 Legal Max'!O187,'2022 Legal Max'!K187,AVERAGE('2022 Legal Max'!G187,'2022 Legal Max'!K187,'2022 Legal Max'!O187)), MAX(O187, K187))","v":353.5},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL186,VLOOKUP($CX187,'Audit Values'!$A:$BU,58,FALSE))","v":7},360.5,167.1,{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM186,VLOOKUP($CX187,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W187/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN186,VLOOKUP($CX187,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y187*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO186,VLOOKUP($CX187,'Audit Values'!$A:$BW,60,FALSE))","v":128.19999999999999},{"$f":"AB187/6*'Weighting Factors'!$O$6","v":10.7},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS186,VLOOKUP($CX187,'Audit Values'!$A:$BU,63,FALSE))","v":364},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP186,VLOOKUP($CX187,'Audit Values'!$A:$BU,64,FALSE))","v":125},{"$f":"IF(A187=207, AE187,(AE187))*'Weighting Factors'!$O$9","v":60.5},0,{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG186,VLOOKUP($CX187,'Audit Values'!$A:$BW,70,FALSE))","v":2.1},2.1,{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ186,VLOOKUP($CX187,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ187*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR186,VLOOKUP($CX187,'Audit Values'!$A:$BU,66,FALSE))","v":78},99589,{"$f":"AM187/'Weighting Factors'!$O$5","v":21.2},{"$f":"CK187/'Weighting Factors'!$O$5","v":0},{"$f":"CO187/'Weighting Factors'!$O$5","v":0},439713,{"$f":"AQ187/'Weighting Factors'!$O$5","v":93.4},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X186,VLOOKUP($CX187,'Audit Values'!$A:$BU,47,FALSE))","v":0},715.5,622.1,{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA186,VLOOKUP($CX187,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB186,VLOOKUP($CX187,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV187*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW187*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX187*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F187>0,VLOOKUP($CX187,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F187),'Weighting Factors'!F187,VLOOKUP($CX187,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX187,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F187=\"\",\"\",IF('Weighting Factors'!H187=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U187+V187+AA187+AC187+AF187+AI187+AK187++AN187+AO187+AS187+AP187)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY187","v":2927603},{"$f":"SUM((AT187+AP187)*'Weighting Factors'!$O$5)+AY187","v":3367143},{"$f":"IF('Weighting Factors'!F187>0,'Weighting Factors'!F187,'Preliminary SO66'!AV186)","v":3521970},3367143,{"$f":"'Weighting Factors'!E187","v":0},{"$f":"Transportation!G187","v":0},{"$f":"IF(ISNA(VLOOKUP($CX187,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX187,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3367143,{"$f":"SUM((U187+V187+AA187+AC187+AF187+AI187+AK187+AN187+AO187+AP187)*'Weighting Factors'!O$12)+(MAX(AQ187,'Weighting Factors'!B187))","v":3367316},{"$f":"'LOB%'!F185","v":0.33},1111214,1162290,1111214,0.33,{"$f":"ROUND(IF(U187<=99.9,(U187*1.014331),0),1)","v":0},{"$f":"AND(U187>99.9,U187<=299.9)","v":false},{"$f":"IF(BS187=TRUE,ROUND((U187-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU187*U187,1)","v":0},{"$f":"AND(U187>299.9,U187<=1621.9)","v":true},{"$f":"IF(BW187=TRUE,ROUND((U187-300)*1.2375,4),0)","v":74.868799999999993},0.46363100000000002,{"$f":"ROUND(BY187*U187,1)","v":167.1},{"$f":"ROUND(IF(U187>=1622,(U187*0.03504),0),1)","v":0},187.5,{"$f":"AL187/CB187","v":0.41599999999999998},{"$f":"IF(CC187<0.06,1,IF(CC187>=18.29,52,MATCH(CC187-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":23},{"$f":"VLOOKUP(CD187, 'Weighting Factors'!$U$5:$X$56,4)","v":1130},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL187*CE187","v":88140},{"$f":"CG187*'Weighting Factors'!$Q$7","v":88140},99589,{"$f":"AM187/'Weighting Factors'!$O$5","v":21.2},0,0,0,{"$f":"SUM((AT187*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY187)*CM187","v":0},0,{"$f":"AE187/AD187","v":0.34339999999999998},{"$f":"IF(CP187>=50%,AE187*10.5%,0)","v":0},{"$f":"IF(AND(CP187>35%,CP187<50%),AE187*(CP187-35%)*0.7,0)","v":0},{"$f":"AU187+AR187","v":715.5},{"$f":"'LOB Transfers'!G186","v":94898},{"$f":"'LOB Transfers'!J186","v":0},{"$f":"'General Fund Transfers'!F186","v":294596},{"$f":"SUM(R187+T187+AV187+AW187+AX187/6)","v":357},"D0393"]
[394,"Butler","Rose Hill Public Schools ",1541.7,null,0,1541.7,1561,null,0,1561,1463.9,null,0,1463.9,{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C187,VLOOKUP($CX188,'Audit Values'!$A:$BW,73,FALSE))","v":1541.3},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F187,VLOOKUP($CX188,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1541.3,{"$f":"IF('Military Provision'!J188=\"YES\", MAX('2022 Legal Max'!O188,'2022 Legal Max'!K188,AVERAGE('2022 Legal Max'!G188,'2022 Legal Max'!K188,'2022 Legal Max'!O188)), MAX(O188, K188))","v":1561},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL187,VLOOKUP($CX188,'Audit Values'!$A:$BU,58,FALSE))","v":15},1576,79.900000000000006,{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM187,VLOOKUP($CX188,'Audit Values'!$A:$BW,62,FALSE))","v":51.2},{"$f":"(W188/6)*'Weighting Factors'!$O$7","v":3.4},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN187,VLOOKUP($CX188,'Audit Values'!$A:$BW,61,FALSE))","v":26},{"$f":"Y188*'Weighting Factors'!$O$8","v":4.8},4.8,{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO187,VLOOKUP($CX188,'Audit Values'!$A:$BW,60,FALSE))","v":433},{"$f":"AB188/6*'Weighting Factors'!$O$6","v":36.1},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS187,VLOOKUP($CX188,'Audit Values'!$A:$BU,63,FALSE))","v":1590},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP187,VLOOKUP($CX188,'Audit Values'!$A:$BU,64,FALSE))","v":274},{"$f":"IF(A188=207, AE188,(AE188))*'Weighting Factors'!$O$9","v":132.6},0,{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG187,VLOOKUP($CX188,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ187,VLOOKUP($CX188,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ188*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR187,VLOOKUP($CX188,'Audit Values'!$A:$BU,66,FALSE))","v":594},409408,{"$f":"AM188/'Weighting Factors'!$O$5","v":87},{"$f":"CK188/'Weighting Factors'!$O$5","v":0},{"$f":"CO188/'Weighting Factors'!$O$5","v":0},1402399,{"$f":"AQ188/'Weighting Factors'!$O$5","v":298},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X187,VLOOKUP($CX188,'Audit Values'!$A:$BU,47,FALSE))","v":0},2214.4,1916.4,{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA187,VLOOKUP($CX188,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":46},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB187,VLOOKUP($CX188,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.2},14,{"$f":"SUM(AV188*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW188*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX188*'Weighting Factors'!$R$12)","v":240266},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F188>0,VLOOKUP($CX188,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F188),'Weighting Factors'!F188,VLOOKUP($CX188,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX188,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F188=\"\",\"\",IF('Weighting Factors'!H188=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U188+V188+AA188+AC188+AF188+AI188+AK188++AN188+AO188+AS188+AP188)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY188","v":9258844},{"$f":"SUM((AT188+AP188)*'Weighting Factors'!$O$5)+AY188","v":10661232},{"$f":"IF('Weighting Factors'!F188>0,'Weighting Factors'!F188,'Preliminary SO66'!AV187)","v":11378468},10661232,{"$f":"'Weighting Factors'!E188","v":0},{"$f":"Transportation!G188","v":-134760},{"$f":"IF(ISNA(VLOOKUP($CX188,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX188,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-134760,10526472,{"$f":"SUM((U188+V188+AA188+AC188+AF188+AI188+AK188+AN188+AO188+AP188)*'Weighting Factors'!O$12)+(MAX(AQ188,'Weighting Factors'!B188))","v":10420977},{"$f":"'LOB%'!F186","v":0.33},3438922,3623077,3438922,0.33,{"$f":"ROUND(IF(U188<=99.9,(U188*1.014331),0),1)","v":0},{"$f":"AND(U188>99.9,U188<=299.9)","v":false},{"$f":"IF(BS188=TRUE,ROUND((U188-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU188*U188,1)","v":0},{"$f":"AND(U188>299.9,U188<=1621.9)","v":true},{"$f":"IF(BW188=TRUE,ROUND((U188-300)*1.2375,4),0)","v":1579.05},5.0666999999999997E-2,{"$f":"ROUND(BY188*U188,1)","v":79.900000000000006},{"$f":"ROUND(IF(U188>=1622,(U188*0.03504),0),1)","v":0},55,{"$f":"AL188/CB188","v":10.8},{"$f":"IF(CC188<0.06,1,IF(CC188>=18.29,52,MATCH(CC188-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":49},{"$f":"VLOOKUP(CD188, 'Weighting Factors'!$U$5:$X$56,4)","v":610},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL188*CE188","v":362340},{"$f":"CG188*'Weighting Factors'!$Q$7","v":362340},409408,{"$f":"AM188/'Weighting Factors'!$O$5","v":87},0,0,0,{"$f":"SUM((AT188*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY188)*CM188","v":0},0,{"$f":"AE188/AD188","v":0.17230000000000001},{"$f":"IF(CP188>=50%,AE188*10.5%,0)","v":0},{"$f":"IF(AND(CP188>35%,CP188<50%),AE188*(CP188-35%)*0.7,0)","v":0},{"$f":"AU188+AR188","v":2214.4},{"$f":"'LOB Transfers'!G187","v":207367},{"$f":"'LOB Transfers'!J187","v":7566},{"$f":"'General Fund Transfers'!F187","v":624016},{"$f":"SUM(R188+T188+AV188+AW188+AX188/6)","v":1604.8},"D0394"]
[395,"Rush","LaCrosse ",260,null,0,260,274,null,0,274,270.5,null,0,270.5,{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C188,VLOOKUP($CX189,'Audit Values'!$A:$BW,73,FALSE))","v":285},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F188,VLOOKUP($CX189,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},285,{"$f":"IF('Military Provision'!J189=\"YES\", MAX('2022 Legal Max'!O189,'2022 Legal Max'!K189,AVERAGE('2022 Legal Max'!G189,'2022 Legal Max'!K189,'2022 Legal Max'!O189)), MAX(O189, K189))","v":274},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL188,VLOOKUP($CX189,'Audit Values'!$A:$BU,58,FALSE))","v":0},274,151.6,{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM188,VLOOKUP($CX189,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W189/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN188,VLOOKUP($CX189,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y189*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO188,VLOOKUP($CX189,'Audit Values'!$A:$BW,60,FALSE))","v":117.8},{"$f":"AB189/6*'Weighting Factors'!$O$6","v":9.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS188,VLOOKUP($CX189,'Audit Values'!$A:$BU,63,FALSE))","v":287},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP188,VLOOKUP($CX189,'Audit Values'!$A:$BU,64,FALSE))","v":89},{"$f":"IF(A189=207, AE189,(AE189))*'Weighting Factors'!$O$9","v":43.1},0,{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG188,VLOOKUP($CX189,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ188,VLOOKUP($CX189,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ189*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR188,VLOOKUP($CX189,'Audit Values'!$A:$BU,66,FALSE))","v":64},100516,{"$f":"AM189/'Weighting Factors'!$O$5","v":21.4},{"$f":"CK189/'Weighting Factors'!$O$5","v":0},{"$f":"CO189/'Weighting Factors'!$O$5","v":0},324476,{"$f":"AQ189/'Weighting Factors'!$O$5","v":68.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X188,VLOOKUP($CX189,'Audit Values'!$A:$BU,47,FALSE))","v":2},570.79999999999995,501.9,{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA188,VLOOKUP($CX189,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB188,VLOOKUP($CX189,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV189*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW189*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX189*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F189>0,VLOOKUP($CX189,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F189),'Weighting Factors'!F189,VLOOKUP($CX189,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX189,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F189=\"\",\"\",IF('Weighting Factors'!H189=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U189+V189+AA189+AC189+AF189+AI189+AK189++AN189+AO189+AS189+AP189)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY189","v":2361941},{"$f":"SUM((AT189+AP189)*'Weighting Factors'!$O$5)+AY189","v":2686185},{"$f":"IF('Weighting Factors'!F189>0,'Weighting Factors'!F189,'Preliminary SO66'!AV188)","v":2809953},2686185,{"$f":"'Weighting Factors'!E189","v":0},{"$f":"Transportation!G189","v":0},{"$f":"IF(ISNA(VLOOKUP($CX189,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX189,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2686185,{"$f":"SUM((U189+V189+AA189+AC189+AF189+AI189+AK189+AN189+AO189+AP189)*'Weighting Factors'!O$12)+(MAX(AQ189,'Weighting Factors'!B189))","v":2718449},{"$f":"'LOB%'!F187","v":0.31},842719,840000,840000,0.309,{"$f":"ROUND(IF(U189<=99.9,(U189*1.014331),0),1)","v":0},{"$f":"AND(U189>99.9,U189<=299.9)","v":true},{"$f":"IF(BS189=TRUE,ROUND((U189-100)*9.655,3),0)","v":1679.97},0.55310499999999996,{"$f":"ROUND(BU189*U189,1)","v":151.6},{"$f":"AND(U189>299.9,U189<=1621.9)","v":false},{"$f":"IF(BW189=TRUE,ROUND((U189-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY189*U189,1)","v":0},{"$f":"ROUND(IF(U189>=1622,(U189*0.03504),0),1)","v":0},486,{"$f":"AL189/CB189","v":0.13200000000000001},{"$f":"IF(CC189<0.06,1,IF(CC189>=18.29,52,MATCH(CC189-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":9},{"$f":"VLOOKUP(CD189, 'Weighting Factors'!$U$5:$X$56,4)","v":1390},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL189*CE189","v":88960},{"$f":"CG189*'Weighting Factors'!$Q$7","v":88960},100516,{"$f":"AM189/'Weighting Factors'!$O$5","v":21.4},0,0,0,{"$f":"SUM((AT189*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY189)*CM189","v":0},0,{"$f":"AE189/AD189","v":0.31009999999999999},{"$f":"IF(CP189>=50%,AE189*10.5%,0)","v":0},{"$f":"IF(AND(CP189>35%,CP189<50%),AE189*(CP189-35%)*0.7,0)","v":0},{"$f":"AU189+AR189","v":570.79999999999995},{"$f":"'LOB Transfers'!G188","v":63672},{"$f":"'LOB Transfers'!J188","v":0},{"$f":"'General Fund Transfers'!F188","v":202829},{"$f":"SUM(R189+T189+AV189+AW189+AX189/6)","v":285},"D0395"]
[396,"Butler","Douglass Public Schools ",643.4,null,0,643.4,622.1,null,0,622.1,609,null,0,609,{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C189,VLOOKUP($CX190,'Audit Values'!$A:$BW,73,FALSE))","v":608.4},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F189,VLOOKUP($CX190,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},608.4,{"$f":"IF('Military Provision'!J190=\"YES\", MAX('2022 Legal Max'!O190,'2022 Legal Max'!K190,AVERAGE('2022 Legal Max'!G190,'2022 Legal Max'!K190,'2022 Legal Max'!O190)), MAX(O190, K190))","v":622.1},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL189,VLOOKUP($CX190,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},628.6,234.2,{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM189,VLOOKUP($CX190,'Audit Values'!$A:$BW,62,FALSE))","v":0.1},{"$f":"(W190/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN189,VLOOKUP($CX190,'Audit Values'!$A:$BW,61,FALSE))","v":2},{"$f":"Y190*'Weighting Factors'!$O$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO189,VLOOKUP($CX190,'Audit Values'!$A:$BW,60,FALSE))","v":143.1},{"$f":"AB190/6*'Weighting Factors'!$O$6","v":11.9},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS189,VLOOKUP($CX190,'Audit Values'!$A:$BU,63,FALSE))","v":628},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP189,VLOOKUP($CX190,'Audit Values'!$A:$BU,64,FALSE))","v":146},{"$f":"IF(A190=207, AE190,(AE190))*'Weighting Factors'!$O$9","v":70.7},0,{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG189,VLOOKUP($CX190,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ189,VLOOKUP($CX190,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ190*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR189,VLOOKUP($CX190,'Audit Values'!$A:$BU,66,FALSE))","v":174},178908,{"$f":"AM190/'Weighting Factors'!$O$5","v":38},{"$f":"CK190/'Weighting Factors'!$O$5","v":0},{"$f":"CO190/'Weighting Factors'!$O$5","v":0},678128,{"$f":"AQ190/'Weighting Factors'!$O$5","v":144.1},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X189,VLOOKUP($CX190,'Audit Values'!$A:$BU,47,FALSE))","v":0},1127.9000000000001,983.8,{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA189,VLOOKUP($CX190,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB189,VLOOKUP($CX190,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},7,{"$f":"SUM(AV190*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW190*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX190*'Weighting Factors'!$R$12)","v":9963},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F190>0,VLOOKUP($CX190,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F190),'Weighting Factors'!F190,VLOOKUP($CX190,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX190,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F190=\"\",\"\",IF('Weighting Factors'!H190=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U190+V190+AA190+AC190+AF190+AI190+AK190++AN190+AO190+AS190+AP190)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY190","v":4639726},{"$f":"SUM((AT190+AP190)*'Weighting Factors'!$O$5)+AY190","v":5317860},{"$f":"IF('Weighting Factors'!F190>0,'Weighting Factors'!F190,'Preliminary SO66'!AV189)","v":5383239},5317860,{"$f":"'Weighting Factors'!E190","v":0},{"$f":"Transportation!G190","v":0},{"$f":"IF(ISNA(VLOOKUP($CX190,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX190,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5317860,{"$f":"SUM((U190+V190+AA190+AC190+AF190+AI190+AK190+AN190+AO190+AP190)*'Weighting Factors'!O$12)+(MAX(AQ190,'Weighting Factors'!B190))","v":5375362},{"$f":"'LOB%'!F188","v":0.33},1773869,1776199,1773869,0.33,{"$f":"ROUND(IF(U190<=99.9,(U190*1.014331),0),1)","v":0},{"$f":"AND(U190>99.9,U190<=299.9)","v":false},{"$f":"IF(BS190=TRUE,ROUND((U190-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU190*U190,1)","v":0},{"$f":"AND(U190>299.9,U190<=1621.9)","v":true},{"$f":"IF(BW190=TRUE,ROUND((U190-300)*1.2375,4),0)","v":406.64249999999998},0.37254500000000002,{"$f":"ROUND(BY190*U190,1)","v":234.2},{"$f":"ROUND(IF(U190>=1622,(U190*0.03504),0),1)","v":0},125,{"$f":"AL190/CB190","v":1.3919999999999999},{"$f":"IF(CC190<0.06,1,IF(CC190>=18.29,52,MATCH(CC190-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":34},{"$f":"VLOOKUP(CD190, 'Weighting Factors'!$U$5:$X$56,4)","v":910},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL190*CE190","v":158340},{"$f":"CG190*'Weighting Factors'!$Q$7","v":158340},178908,{"$f":"AM190/'Weighting Factors'!$O$5","v":38},0,0,0,{"$f":"SUM((AT190*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY190)*CM190","v":0},0,{"$f":"AE190/AD190","v":0.23250000000000001},{"$f":"IF(CP190>=50%,AE190*10.5%,0)","v":0},{"$f":"IF(AND(CP190>35%,CP190<50%),AE190*(CP190-35%)*0.7,0)","v":0},{"$f":"AU190+AR190","v":1127.9000000000001},{"$f":"'LOB Transfers'!G189","v":111754},{"$f":"'LOB Transfers'!J189","v":710},{"$f":"'General Fund Transfers'!F189","v":332714},{"$f":"SUM(R190+T190+AV190+AW190+AX190/6)","v":617.1},"D0396"]
[397,"Marion","Centre ",192.5,null,0,192.5,176,null,0,176,152,null,0,152,{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C190,VLOOKUP($CX191,'Audit Values'!$A:$BW,73,FALSE))","v":163.5},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F190,VLOOKUP($CX191,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},163.5,{"$f":"IF('Military Provision'!J191=\"YES\", MAX('2022 Legal Max'!O191,'2022 Legal Max'!K191,AVERAGE('2022 Legal Max'!G191,'2022 Legal Max'!K191,'2022 Legal Max'!O191)), MAX(O191, K191))","v":176},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL190,VLOOKUP($CX191,'Audit Values'!$A:$BU,58,FALSE))","v":1.5},177.5,143.6,{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM190,VLOOKUP($CX191,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W191/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN190,VLOOKUP($CX191,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y191*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO190,VLOOKUP($CX191,'Audit Values'!$A:$BW,60,FALSE))","v":80.900000000000006},{"$f":"AB191/6*'Weighting Factors'!$O$6","v":6.7},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS190,VLOOKUP($CX191,'Audit Values'!$A:$BU,63,FALSE))","v":167},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP190,VLOOKUP($CX191,'Audit Values'!$A:$BU,64,FALSE))","v":47},{"$f":"IF(A191=207, AE191,(AE191))*'Weighting Factors'!$O$9","v":22.7},0,{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG190,VLOOKUP($CX191,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ190,VLOOKUP($CX191,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ191*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR190,VLOOKUP($CX191,'Audit Values'!$A:$BU,66,FALSE))","v":127},170762,{"$f":"AM191/'Weighting Factors'!$O$5","v":36.299999999999997},{"$f":"CK191/'Weighting Factors'!$O$5","v":0},{"$f":"CO191/'Weighting Factors'!$O$5","v":0},549429,{"$f":"AQ191/'Weighting Factors'!$O$5","v":116.8},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X190,VLOOKUP($CX191,'Audit Values'!$A:$BU,47,FALSE))","v":0},503.6,386.8,{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA190,VLOOKUP($CX191,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":179},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB190,VLOOKUP($CX191,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},480,{"$f":"SUM(AV191*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW191*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX191*'Weighting Factors'!$R$12)","v":1235320},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F191>0,VLOOKUP($CX191,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F191),'Weighting Factors'!F191,VLOOKUP($CX191,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX191,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},null,{"$f":"SUM((U191+V191+AA191+AC191+AF191+AI191+AK191++AN191+AO191+AS191+AP191)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY191","v":3055601},{"$f":"SUM((AT191+AP191)*'Weighting Factors'!$O$5)+AY191","v":3605262},{"$f":"IF('Weighting Factors'!F191>0,'Weighting Factors'!F191,'Preliminary SO66'!AV190)","v":3923953},3605262,{"$f":"'Weighting Factors'!E191","v":0},{"$f":"Transportation!G191","v":0},{"$f":"IF(ISNA(VLOOKUP($CX191,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX191,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3605262,{"$f":"SUM((U191+V191+AA191+AC191+AF191+AI191+AK191+AN191+AO191+AP191)*'Weighting Factors'!O$12)+(MAX(AQ191,'Weighting Factors'!B191))","v":2369710},{"$f":"'LOB%'!F189","v":0.31},734610,761951,734610,0.31,{"$f":"ROUND(IF(U191<=99.9,(U191*1.014331),0),1)","v":0},{"$f":"AND(U191>99.9,U191<=299.9)","v":true},{"$f":"IF(BS191=TRUE,ROUND((U191-100)*9.655,3),0)","v":748.26300000000003},0.80889999999999995,{"$f":"ROUND(BU191*U191,1)","v":143.6},{"$f":"AND(U191>299.9,U191<=1621.9)","v":false},{"$f":"IF(BW191=TRUE,ROUND((U191-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY191*U191,1)","v":0},{"$f":"ROUND(IF(U191>=1622,(U191*0.03504),0),1)","v":0},400,{"$f":"AL191/CB191","v":0.318},{"$f":"IF(CC191<0.06,1,IF(CC191>=18.29,52,MATCH(CC191-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":20},{"$f":"VLOOKUP(CD191, 'Weighting Factors'!$U$5:$X$56,4)","v":1190},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL191*CE191","v":151130},{"$f":"CG191*'Weighting Factors'!$Q$7","v":151130},170762,{"$f":"AM191/'Weighting Factors'!$O$5","v":36.299999999999997},0,0,0,{"$f":"SUM((AT191*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY191)*CM191","v":0},0,{"$f":"AE191/AD191","v":0.28139999999999998},{"$f":"IF(CP191>=50%,AE191*10.5%,0)","v":0},{"$f":"IF(AND(CP191>35%,CP191<50%),AE191*(CP191-35%)*0.7,0)","v":0},{"$f":"AU191+AR191","v":503.6},{"$f":"'LOB Transfers'!G190","v":33204},{"$f":"'LOB Transfers'!J190","v":0},{"$f":"'General Fund Transfers'!F190","v":106826},{"$f":"SUM(R191+T191+AV191+AW191+AX191/6)","v":424},"D0397"]
[398,"Marion","Peabody-Burns ",230.5,null,0,230.5,235.5,null,0,235.5,199.3,null,0,199.3,{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C191,VLOOKUP($CX192,'Audit Values'!$A:$BW,73,FALSE))","v":199.5},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F191,VLOOKUP($CX192,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},199.5,{"$f":"IF('Military Provision'!J192=\"YES\", MAX('2022 Legal Max'!O192,'2022 Legal Max'!K192,AVERAGE('2022 Legal Max'!G192,'2022 Legal Max'!K192,'2022 Legal Max'!O192)), MAX(O192, K192))","v":235.5},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL191,VLOOKUP($CX192,'Audit Values'!$A:$BU,58,FALSE))","v":5},240.5,154.4,{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM191,VLOOKUP($CX192,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W192/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN191,VLOOKUP($CX192,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y192*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO191,VLOOKUP($CX192,'Audit Values'!$A:$BW,60,FALSE))","v":61.4},{"$f":"AB192/6*'Weighting Factors'!$O$6","v":5.0999999999999996},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS191,VLOOKUP($CX192,'Audit Values'!$A:$BU,63,FALSE))","v":211},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP191,VLOOKUP($CX192,'Audit Values'!$A:$BU,64,FALSE))","v":82},{"$f":"IF(A192=207, AE192,(AE192))*'Weighting Factors'!$O$9","v":39.700000000000003},2.2000000000000002,{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG191,VLOOKUP($CX192,'Audit Values'!$A:$BW,70,FALSE))","v":3.1},3.1,{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ191,VLOOKUP($CX192,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ192*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR191,VLOOKUP($CX192,'Audit Values'!$A:$BU,66,FALSE))","v":57},79217,{"$f":"AM192/'Weighting Factors'!$O$5","v":16.8},{"$f":"CK192/'Weighting Factors'!$O$5","v":0},{"$f":"CO192/'Weighting Factors'!$O$5","v":0},295743,{"$f":"AQ192/'Weighting Factors'!$O$5","v":62.8},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X191,VLOOKUP($CX192,'Audit Values'!$A:$BU,47,FALSE))","v":0},522.4,459.6,{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA191,VLOOKUP($CX192,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB191,VLOOKUP($CX192,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.5},2.5,{"$f":"SUM(AV192*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW192*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX192*'Weighting Factors'!$R$12)","v":37623},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F192>0,VLOOKUP($CX192,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F192),'Weighting Factors'!F192,VLOOKUP($CX192,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX192,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F192=\"\",\"\",IF('Weighting Factors'!H192=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U192+V192+AA192+AC192+AF192+AI192+AK192++AN192+AO192+AS192+AP192)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY192","v":2200501},{"$f":"SUM((AT192+AP192)*'Weighting Factors'!$O$5)+AY192","v":2496037},{"$f":"IF('Weighting Factors'!F192>0,'Weighting Factors'!F192,'Preliminary SO66'!AV191)","v":2627545},2496037,{"$f":"'Weighting Factors'!E192","v":0},{"$f":"Transportation!G192","v":0},{"$f":"IF(ISNA(VLOOKUP($CX192,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX192,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2496037,{"$f":"SUM((U192+V192+AA192+AC192+AF192+AI192+AK192+AN192+AO192+AP192)*'Weighting Factors'!O$12)+(MAX(AQ192,'Weighting Factors'!B192))","v":2592369},{"$f":"'LOB%'!F190","v":0.33},855482,880329,855482,0.33,{"$f":"ROUND(IF(U192<=99.9,(U192*1.014331),0),1)","v":0},{"$f":"AND(U192>99.9,U192<=299.9)","v":true},{"$f":"IF(BS192=TRUE,ROUND((U192-100)*9.655,3),0)","v":1356.528},0.64190400000000003,{"$f":"ROUND(BU192*U192,1)","v":154.4},{"$f":"AND(U192>299.9,U192<=1621.9)","v":false},{"$f":"IF(BW192=TRUE,ROUND((U192-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY192*U192,1)","v":0},{"$f":"ROUND(IF(U192>=1622,(U192*0.03504),0),1)","v":0},235,{"$f":"AL192/CB192","v":0.24299999999999999},{"$f":"IF(CC192<0.06,1,IF(CC192>=18.29,52,MATCH(CC192-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":18},{"$f":"VLOOKUP(CD192, 'Weighting Factors'!$U$5:$X$56,4)","v":1230},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL192*CE192","v":70110},{"$f":"CG192*'Weighting Factors'!$Q$7","v":70110},79217,{"$f":"AM192/'Weighting Factors'!$O$5","v":16.8},0,0,0,{"$f":"SUM((AT192*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY192)*CM192","v":0},0,{"$f":"AE192/AD192","v":0.3886},{"$f":"IF(CP192>=50%,AE192*10.5%,0)","v":0},{"$f":"IF(AND(CP192>35%,CP192<50%),AE192*(CP192-35%)*0.7,0)","v":2.2000000000000002},{"$f":"AU192+AR192","v":522.4},{"$f":"'LOB Transfers'!G191","v":65615},{"$f":"'LOB Transfers'!J191","v":0},{"$f":"'General Fund Transfers'!F191","v":201417},{"$f":"SUM(R192+T192+AV192+AW192+AX192/6)","v":212.4},"D0398"]
[399,"Russell","Paradise ",111.1,null,0,111.1,102.7,null,0,102.7,96,null,0,96,{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C192,VLOOKUP($CX193,'Audit Values'!$A:$BW,73,FALSE))","v":119},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F192,VLOOKUP($CX193,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},119,{"$f":"IF('Military Provision'!J193=\"YES\", MAX('2022 Legal Max'!O193,'2022 Legal Max'!K193,AVERAGE('2022 Legal Max'!G193,'2022 Legal Max'!K193,'2022 Legal Max'!O193)), MAX(O193, K193))","v":102.7},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL192,VLOOKUP($CX193,'Audit Values'!$A:$BU,58,FALSE))","v":3},105.7,105.6,{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM192,VLOOKUP($CX193,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W193/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN192,VLOOKUP($CX193,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y193*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO192,VLOOKUP($CX193,'Audit Values'!$A:$BW,60,FALSE))","v":44.9},{"$f":"AB193/6*'Weighting Factors'!$O$6","v":3.7},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS192,VLOOKUP($CX193,'Audit Values'!$A:$BU,63,FALSE))","v":125},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP192,VLOOKUP($CX193,'Audit Values'!$A:$BU,64,FALSE))","v":52},{"$f":"IF(A193=207, AE193,(AE193))*'Weighting Factors'!$O$9","v":25.2},2.4,{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG192,VLOOKUP($CX193,'Audit Values'!$A:$BW,70,FALSE))","v":2.4},2.4,{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ192,VLOOKUP($CX193,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ193*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR192,VLOOKUP($CX193,'Audit Values'!$A:$BU,66,FALSE))","v":20},36609,{"$f":"AM193/'Weighting Factors'!$O$5","v":7.8},{"$f":"CK193/'Weighting Factors'!$O$5","v":0},{"$f":"CO193/'Weighting Factors'!$O$5","v":0},127198,{"$f":"AQ193/'Weighting Factors'!$O$5","v":27},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X192,VLOOKUP($CX193,'Audit Values'!$A:$BU,47,FALSE))","v":0},277.39999999999998,250.4,{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA192,VLOOKUP($CX193,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB192,VLOOKUP($CX193,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV193*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW193*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX193*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F193>0,VLOOKUP($CX193,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F193),'Weighting Factors'!F193,VLOOKUP($CX193,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX193,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},null,{"$f":"SUM((U193+V193+AA193+AC193+AF193+AI193+AK193++AN193+AO193+AS193+AP193)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY193","v":1178382},{"$f":"SUM((AT193+AP193)*'Weighting Factors'!$O$5)+AY193","v":1305444},{"$f":"IF('Weighting Factors'!F193>0,'Weighting Factors'!F193,'Preliminary SO66'!AV192)","v":1328504},1305444,{"$f":"'Weighting Factors'!E193","v":0},{"$f":"Transportation!G193","v":0},{"$f":"IF(ISNA(VLOOKUP($CX193,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX193,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1305444,{"$f":"SUM((U193+V193+AA193+AC193+AF193+AI193+AK193+AN193+AO193+AP193)*'Weighting Factors'!O$12)+(MAX(AQ193,'Weighting Factors'!B193))","v":1351952},{"$f":"'LOB%'!F191","v":0.33},446144,450493,446144,0.33,{"$f":"ROUND(IF(U193<=99.9,(U193*1.014331),0),1)","v":0},{"$f":"AND(U193>99.9,U193<=299.9)","v":true},{"$f":"IF(BS193=TRUE,ROUND((U193-100)*9.655,3),0)","v":55.033999999999999},0.99922200000000005,{"$f":"ROUND(BU193*U193,1)","v":105.6},{"$f":"AND(U193>299.9,U193<=1621.9)","v":false},{"$f":"IF(BW193=TRUE,ROUND((U193-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY193*U193,1)","v":0},{"$f":"ROUND(IF(U193>=1622,(U193*0.03504),0),1)","v":0},439,{"$f":"AL193/CB193","v":4.5999999999999999E-2},{"$f":"IF(CC193<0.06,1,IF(CC193>=18.29,52,MATCH(CC193-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":1},{"$f":"VLOOKUP(CD193, 'Weighting Factors'!$U$5:$X$56,4)","v":1620},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL193*CE193","v":32400},{"$f":"CG193*'Weighting Factors'!$Q$7","v":32400},36609,{"$f":"AM193/'Weighting Factors'!$O$5","v":7.8},0,0,0,{"$f":"SUM((AT193*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY193)*CM193","v":0},0,{"$f":"AE193/AD193","v":0.41599999999999998},{"$f":"IF(CP193>=50%,AE193*10.5%,0)","v":0},{"$f":"IF(AND(CP193>35%,CP193<50%),AE193*(CP193-35%)*0.7,0)","v":2.4},{"$f":"AU193+AR193","v":277.39999999999998},{"$f":"'LOB Transfers'!G192","v":40956},{"$f":"'LOB Transfers'!J192","v":0},{"$f":"'General Fund Transfers'!F192","v":129886},{"$f":"SUM(R193+T193+AV193+AW193+AX193/6)","v":122},"D0399"]
[400,"McPherson","Smoky Valley ",809.9,null,0,809.9,801.4,null,0,801.4,707.4,null,0,707.4,{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C193,VLOOKUP($CX194,'Audit Values'!$A:$BW,73,FALSE))","v":775.4},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F193,VLOOKUP($CX194,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},775.4,{"$f":"IF('Military Provision'!J194=\"YES\", MAX('2022 Legal Max'!O194,'2022 Legal Max'!K194,AVERAGE('2022 Legal Max'!G194,'2022 Legal Max'!K194,'2022 Legal Max'!O194)), MAX(O194, K194))","v":801.4},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL193,VLOOKUP($CX194,'Audit Values'!$A:$BU,58,FALSE))","v":8},809.4,251.8,{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM193,VLOOKUP($CX194,'Audit Values'!$A:$BW,62,FALSE))","v":8.8000000000000007},{"$f":"(W194/6)*'Weighting Factors'!$O$7","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN193,VLOOKUP($CX194,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y194*'Weighting Factors'!$O$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO193,VLOOKUP($CX194,'Audit Values'!$A:$BW,60,FALSE))","v":262.2},{"$f":"AB194/6*'Weighting Factors'!$O$6","v":21.9},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS193,VLOOKUP($CX194,'Audit Values'!$A:$BU,63,FALSE))","v":798},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP193,VLOOKUP($CX194,'Audit Values'!$A:$BU,64,FALSE))","v":146},{"$f":"IF(A194=207, AE194,(AE194))*'Weighting Factors'!$O$9","v":70.7},0,{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG193,VLOOKUP($CX194,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ193,VLOOKUP($CX194,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ194*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR193,VLOOKUP($CX194,'Audit Values'!$A:$BU,66,FALSE))","v":204.5},251860,{"$f":"AM194/'Weighting Factors'!$O$5","v":53.5},{"$f":"CK194/'Weighting Factors'!$O$5","v":0},{"$f":"CO194/'Weighting Factors'!$O$5","v":0},996681,{"$f":"AQ194/'Weighting Factors'!$O$5","v":211.8},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X193,VLOOKUP($CX194,'Audit Values'!$A:$BU,47,FALSE))","v":0},1419.7,1207.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA193,VLOOKUP($CX194,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":83},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB193,VLOOKUP($CX194,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":145.69999999999999},21.5,{"$f":"SUM(AV194*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW194*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX194*'Weighting Factors'!$R$12)","v":677934},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F194>0,VLOOKUP($CX194,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F194),'Weighting Factors'!F194,VLOOKUP($CX194,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX194,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F194=\"\",\"\",IF('Weighting Factors'!H194=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U194+V194+AA194+AC194+AF194+AI194+AK194++AN194+AO194+AS194+AP194)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY194","v":6362311},{"$f":"SUM((AT194+AP194)*'Weighting Factors'!$O$5)+AY194","v":7359042},{"$f":"IF('Weighting Factors'!F194>0,'Weighting Factors'!F194,'Preliminary SO66'!AV193)","v":8408093},7359042,{"$f":"'Weighting Factors'!E194","v":0},{"$f":"Transportation!G194","v":0},{"$f":"IF(ISNA(VLOOKUP($CX194,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX194,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-2127},-2127,7356915,{"$f":"SUM((U194+V194+AA194+AC194+AF194+AI194+AK194+AN194+AO194+AP194)*'Weighting Factors'!O$12)+(MAX(AQ194,'Weighting Factors'!B194))","v":6681058},{"$f":"'LOB%'!F192","v":0.33},2204749,2319833,2204749,0.33,{"$f":"ROUND(IF(U194<=99.9,(U194*1.014331),0),1)","v":0},{"$f":"AND(U194>99.9,U194<=299.9)","v":false},{"$f":"IF(BS194=TRUE,ROUND((U194-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU194*U194,1)","v":0},{"$f":"AND(U194>299.9,U194<=1621.9)","v":true},{"$f":"IF(BW194=TRUE,ROUND((U194-300)*1.2375,4),0)","v":630.38250000000005},0.31111800000000001,{"$f":"ROUND(BY194*U194,1)","v":251.8},{"$f":"ROUND(IF(U194>=1622,(U194*0.03504),0),1)","v":0},395.5,{"$f":"AL194/CB194","v":0.51700000000000002},{"$f":"IF(CC194<0.06,1,IF(CC194>=18.29,52,MATCH(CC194-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":25},{"$f":"VLOOKUP(CD194, 'Weighting Factors'!$U$5:$X$56,4)","v":1090},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL194*CE194","v":222905},{"$f":"CG194*'Weighting Factors'!$Q$7","v":222905},251860,{"$f":"AM194/'Weighting Factors'!$O$5","v":53.5},0,0,0,{"$f":"SUM((AT194*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY194)*CM194","v":0},0,{"$f":"AE194/AD194","v":0.183},{"$f":"IF(CP194>=50%,AE194*10.5%,0)","v":0},{"$f":"IF(AND(CP194>35%,CP194<50%),AE194*(CP194-35%)*0.7,0)","v":0},{"$f":"AU194+AR194","v":1419.7},{"$f":"'LOB Transfers'!G193","v":110458},{"$f":"'LOB Transfers'!J193","v":882},{"$f":"'General Fund Transfers'!F193","v":332714},{"$f":"SUM(R194+T194+AV194+AW194+AX194/6)","v":1015.7},"D0400"]
[401,"Rice","Chase-Raymond ",146.5,null,0,146.5,138,null,0,138,149,null,0,149,{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C194,VLOOKUP($CX195,'Audit Values'!$A:$BW,73,FALSE))","v":138},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F194,VLOOKUP($CX195,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},138,{"$f":"IF('Military Provision'!J195=\"YES\", MAX('2022 Legal Max'!O195,'2022 Legal Max'!K195,AVERAGE('2022 Legal Max'!G195,'2022 Legal Max'!K195,'2022 Legal Max'!O195)), MAX(O195, K195))","v":149},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL194,VLOOKUP($CX195,'Audit Values'!$A:$BU,58,FALSE))","v":2},151,132.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM194,VLOOKUP($CX195,'Audit Values'!$A:$BW,62,FALSE))","v":8.9},{"$f":"(W195/6)*'Weighting Factors'!$O$7","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN194,VLOOKUP($CX195,'Audit Values'!$A:$BW,61,FALSE))","v":10},{"$f":"Y195*'Weighting Factors'!$O$8","v":1.9},1.9,{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO194,VLOOKUP($CX195,'Audit Values'!$A:$BW,60,FALSE))","v":34},{"$f":"AB195/6*'Weighting Factors'!$O$6","v":2.8},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS194,VLOOKUP($CX195,'Audit Values'!$A:$BU,63,FALSE))","v":142},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP194,VLOOKUP($CX195,'Audit Values'!$A:$BU,64,FALSE))","v":71},{"$f":"IF(A195=207, AE195,(AE195))*'Weighting Factors'!$O$9","v":34.4},7.5,{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG194,VLOOKUP($CX195,'Audit Values'!$A:$BW,70,FALSE))","v":6.5},7.5,{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ194,VLOOKUP($CX195,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ195*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR194,VLOOKUP($CX195,'Audit Values'!$A:$BU,66,FALSE))","v":15},26101,{"$f":"AM195/'Weighting Factors'!$O$5","v":5.5},{"$f":"CK195/'Weighting Factors'!$O$5","v":0},{"$f":"CO195/'Weighting Factors'!$O$5","v":0},186739,{"$f":"AQ195/'Weighting Factors'!$O$5","v":39.700000000000003},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X194,VLOOKUP($CX195,'Audit Values'!$A:$BU,47,FALSE))","v":0},375.6,335.9,{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA194,VLOOKUP($CX195,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB194,VLOOKUP($CX195,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV195*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW195*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX195*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F195>0,VLOOKUP($CX195,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F195),'Weighting Factors'!F195,VLOOKUP($CX195,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX195,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F195=\"\",\"\",IF('Weighting Factors'!H195=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U195+V195+AA195+AC195+AF195+AI195+AK195++AN195+AO195+AS195+AP195)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY195","v":1580745},{"$f":"SUM((AT195+AP195)*'Weighting Factors'!$O$5)+AY195","v":1767574},{"$f":"IF('Weighting Factors'!F195>0,'Weighting Factors'!F195,'Preliminary SO66'!AV194)","v":1932284},1767574,{"$f":"'Weighting Factors'!E195","v":0},{"$f":"Transportation!G195","v":0},{"$f":"IF(ISNA(VLOOKUP($CX195,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX195,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1767574,{"$f":"SUM((U195+V195+AA195+AC195+AF195+AI195+AK195+AN195+AO195+AP195)*'Weighting Factors'!O$12)+(MAX(AQ195,'Weighting Factors'!B195))","v":1767484},{"$f":"'LOB%'!F193","v":0.31},547920,599079,547920,0.31,{"$f":"ROUND(IF(U195<=99.9,(U195*1.014331),0),1)","v":0},{"$f":"AND(U195>99.9,U195<=299.9)","v":true},{"$f":"IF(BS195=TRUE,ROUND((U195-100)*9.655,3),0)","v":492.40499999999997},0.87914400000000004,{"$f":"ROUND(BU195*U195,1)","v":132.80000000000001},{"$f":"AND(U195>299.9,U195<=1621.9)","v":false},{"$f":"IF(BW195=TRUE,ROUND((U195-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY195*U195,1)","v":0},{"$f":"ROUND(IF(U195>=1622,(U195*0.03504),0),1)","v":0},196,{"$f":"AL195/CB195","v":7.6999999999999999E-2},{"$f":"IF(CC195<0.06,1,IF(CC195>=18.29,52,MATCH(CC195-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":3},{"$f":"VLOOKUP(CD195, 'Weighting Factors'!$U$5:$X$56,4)","v":1540},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL195*CE195","v":23100},{"$f":"CG195*'Weighting Factors'!$Q$7","v":23100},26101,{"$f":"AM195/'Weighting Factors'!$O$5","v":5.5},0,0,0,{"$f":"SUM((AT195*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY195)*CM195","v":0},0,{"$f":"AE195/AD195","v":0.5},{"$f":"IF(CP195>=50%,AE195*10.5%,0)","v":7.5},{"$f":"IF(AND(CP195>35%,CP195<50%),AE195*(CP195-35%)*0.7,0)","v":0},{"$f":"AU195+AR195","v":375.6},{"$f":"'LOB Transfers'!G194","v":50463},{"$f":"'LOB Transfers'!J194","v":2794},{"$f":"'General Fund Transfers'!F194","v":197181},{"$f":"SUM(R195+T195+AV195+AW195+AX195/6)","v":140},"D0401"]
[402,"Butler","Augusta ",2137,null,0,2137,2035.8,null,0,2035.8,1966.1,null,0,1966.1,{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C195,VLOOKUP($CX196,'Audit Values'!$A:$BW,73,FALSE))","v":1952.5},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F195,VLOOKUP($CX196,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1952.5,{"$f":"IF('Military Provision'!J196=\"YES\", MAX('2022 Legal Max'!O196,'2022 Legal Max'!K196,AVERAGE('2022 Legal Max'!G196,'2022 Legal Max'!K196,'2022 Legal Max'!O196)), MAX(O196, K196))","v":2035.8},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL195,VLOOKUP($CX196,'Audit Values'!$A:$BU,58,FALSE))","v":13.5},2049.3000000000002,71.8,{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM195,VLOOKUP($CX196,'Audit Values'!$A:$BW,62,FALSE))","v":24.1},{"$f":"(W196/6)*'Weighting Factors'!$O$7","v":1.6},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN195,VLOOKUP($CX196,'Audit Values'!$A:$BW,61,FALSE))","v":19},{"$f":"Y196*'Weighting Factors'!$O$8","v":3.5},3.5,{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO195,VLOOKUP($CX196,'Audit Values'!$A:$BW,60,FALSE))","v":492.2},{"$f":"AB196/6*'Weighting Factors'!$O$6","v":41},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS195,VLOOKUP($CX196,'Audit Values'!$A:$BU,63,FALSE))","v":2063},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP195,VLOOKUP($CX196,'Audit Values'!$A:$BU,64,FALSE))","v":506},{"$f":"IF(A196=207, AE196,(AE196))*'Weighting Factors'!$O$9","v":244.9},0,{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG195,VLOOKUP($CX196,'Audit Values'!$A:$BW,70,FALSE))","v":2.7},2.7,{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ195,VLOOKUP($CX196,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ196*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR195,VLOOKUP($CX196,'Audit Values'!$A:$BU,66,FALSE))","v":298},245798,{"$f":"AM196/'Weighting Factors'!$O$5","v":52.2},{"$f":"CK196/'Weighting Factors'!$O$5","v":0},{"$f":"CO196/'Weighting Factors'!$O$5","v":0},1690207,{"$f":"AQ196/'Weighting Factors'!$O$5","v":359.2},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X195,VLOOKUP($CX196,'Audit Values'!$A:$BU,47,FALSE))","v":3},2827.6,2468.4,{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA195,VLOOKUP($CX196,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB195,VLOOKUP($CX196,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV196*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW196*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX196*'Weighting Factors'!$R$12)","v":20000},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F196>0,VLOOKUP($CX196,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F196),'Weighting Factors'!F196,VLOOKUP($CX196,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX196,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F196=\"\",\"\",IF('Weighting Factors'!H196=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U196+V196+AA196+AC196+AF196+AI196+AK196++AN196+AO196+AS196+AP196)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY196","v":11636290},{"$f":"SUM((AT196+AP196)*'Weighting Factors'!$O$5)+AY196","v":13326686},{"$f":"IF('Weighting Factors'!F196>0,'Weighting Factors'!F196,'Preliminary SO66'!AV195)","v":13644929},13326686,{"$f":"'Weighting Factors'!E196","v":0},{"$f":"Transportation!G196","v":0},{"$f":"IF(ISNA(VLOOKUP($CX196,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX196,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,13326686,{"$f":"SUM((U196+V196+AA196+AC196+AF196+AI196+AK196+AN196+AO196+AP196)*'Weighting Factors'!O$12)+(MAX(AQ196,'Weighting Factors'!B196))","v":13292379},{"$f":"'LOB%'!F194","v":0.33},4386485,4488276,4386485,0.33,{"$f":"ROUND(IF(U196<=99.9,(U196*1.014331),0),1)","v":0},{"$f":"AND(U196>99.9,U196<=299.9)","v":false},{"$f":"IF(BS196=TRUE,ROUND((U196-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU196*U196,1)","v":0},{"$f":"AND(U196>299.9,U196<=1621.9)","v":false},{"$f":"IF(BW196=TRUE,ROUND((U196-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY196*U196,1)","v":0},{"$f":"ROUND(IF(U196>=1622,(U196*0.03504),0),1)","v":71.8},69.5,{"$f":"AL196/CB196","v":4.2880000000000003},{"$f":"IF(CC196<0.06,1,IF(CC196>=18.29,52,MATCH(CC196-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":43},{"$f":"VLOOKUP(CD196, 'Weighting Factors'!$U$5:$X$56,4)","v":730},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL196*CE196","v":217540},{"$f":"CG196*'Weighting Factors'!$Q$7","v":217540},245798,{"$f":"AM196/'Weighting Factors'!$O$5","v":52.2},0,0,0,{"$f":"SUM((AT196*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY196)*CM196","v":0},0,{"$f":"AE196/AD196","v":0.24529999999999999},{"$f":"IF(CP196>=50%,AE196*10.5%,0)","v":0},{"$f":"IF(AND(CP196>35%,CP196<50%),AE196*(CP196-35%)*0.7,0)","v":0},{"$f":"AU196+AR196","v":2827.6},{"$f":"'LOB Transfers'!G195","v":382063},{"$f":"'LOB Transfers'!J195","v":5264},{"$f":"'General Fund Transfers'!F195","v":1165206},{"$f":"SUM(R196+T196+AV196+AW196+AX196/6)","v":1970},"D0402"]
[403,"Rush","Otis-Bison ",245.6,null,0,{"$f":"SUM(D197-E197+F197)","v":245.6},224.6,null,0,{"$f":"SUM(H197-I197+J197)","v":224.6},205.8,null,0,{"$f":"SUM(L197-M197+N197)","v":205.8},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C196,VLOOKUP($CX197,'Audit Values'!$A:$BW,73,FALSE))","v":191.3},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F196,VLOOKUP($CX197,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},{"$f":"SUM(P197+Q197)","v":191.3},{"$f":"IF('Military Provision'!J197=\"YES\", MAX('2022 Legal Max'!O197,'2022 Legal Max'!K197,AVERAGE('2022 Legal Max'!G197,'2022 Legal Max'!K197,'2022 Legal Max'!O197)), MAX(O197, K197))","v":224.6},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL196,VLOOKUP($CX197,'Audit Values'!$A:$BU,58,FALSE))","v":4},{"$f":"S197+T197","v":228.6},{"$f":"MAX(BR197, BV197, BZ197, CA197)","v":154},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM196,VLOOKUP($CX197,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W197/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN196,VLOOKUP($CX197,'Audit Values'!$A:$BW,61,FALSE))","v":7},{"$f":"Y197*'Weighting Factors'!$O$8","v":1.3},{"$f":"MAX(X197,Z197)","v":1.3},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO196,VLOOKUP($CX197,'Audit Values'!$A:$BW,60,FALSE))","v":62.6},{"$f":"AB197/6*'Weighting Factors'!$O$6","v":5.2},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS196,VLOOKUP($CX197,'Audit Values'!$A:$BU,63,FALSE))","v":201},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP196,VLOOKUP($CX197,'Audit Values'!$A:$BU,64,FALSE))","v":49},{"$f":"IF(A197=207, AE197,(AE197))*'Weighting Factors'!$O$9","v":23.7},0,{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG196,VLOOKUP($CX197,'Audit Values'!$A:$BW,70,FALSE))","v":0},{"$f":"MAX(AG197, AH197)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ196,VLOOKUP($CX197,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ197*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR196,VLOOKUP($CX197,'Audit Values'!$A:$BU,66,FALSE))","v":78.5},{"$f":"CI197","v":110871},{"$f":"AM197/'Weighting Factors'!$O$5","v":23.6},{"$f":"CK197/'Weighting Factors'!$O$5","v":0},{"$f":"CO197/'Weighting Factors'!$O$5","v":0},295291,{"$f":"AQ197/'Weighting Factors'!$O$5","v":62.7},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X196,VLOOKUP($CX197,'Audit Values'!$A:$BU,47,FALSE))","v":0},{"$f":"SUM(U197+V197+AA197+AC197+AF197+AI197+AK197++AN197+AO197+AR197+AS197)","v":499.1},{"$f":"SUM(U197+V197+AA197+AC197+AF197+AI197+AK197+AN197+AO197+AP197+AS197)","v":436.4},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA196,VLOOKUP($CX197,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":27},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB196,VLOOKUP($CX197,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.6},0,{"$f":"SUM(AV197*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW197*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX197*'Weighting Factors'!$R$12)","v":136020},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F197>0,VLOOKUP($CX197,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F197),'Weighting Factors'!F197,VLOOKUP($CX197,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX197,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F197=\"\",\"\",IF('Weighting Factors'!H197=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U197+V197+AA197+AC197+AF197+AI197+AK197++AN197+AO197+AS197+AP197)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY197","v":2189718},{"$f":"SUM((AT197+AP197)*'Weighting Factors'!$O$5)+AY197","v":2484785},{"$f":"IF('Weighting Factors'!F197>0,'Weighting Factors'!F197,'Preliminary SO66'!AV196)","v":2547815},{"$f":"MIN(BD197,BE197)","v":2484785},{"$f":"'Weighting Factors'!E197","v":0},{"$f":"Transportation!G197","v":0},{"$f":"IF(ISNA(VLOOKUP($CX197,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX197,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},{"$f":"SUM(BG197:BI197)","v":0},{"$f":"BF197+BJ197","v":2484785},{"$f":"SUM((U197+V197+AA197+AC197+AF197+AI197+AK197+AN197+AO197+AP197)*'Weighting Factors'!O$12)+(MAX(AQ197,'Weighting Factors'!B197))","v":2348989},{"$f":"'LOB%'!F195","v":0.31},{"$f":"BL197*BM197","v":728187},746578,{"$f":"MIN(BN197,BO197)","v":728187},{"$f":"BP197/BL197","v":0.31},{"$f":"ROUND(IF(U197<=99.9,(U197*1.014331),0),1)","v":0},{"$f":"AND(U197>99.9,U197<=299.9)","v":true},{"$f":"IF(BS197=TRUE,ROUND((U197-100)*9.655,3),0)","v":1241.633},{"$f":"IF(BS197=TRUE,ROUND(((7337-BT197)/3642.4)-1,6),0)","v":0.67344800000000005},{"$f":"ROUND(BU197*U197,1)","v":154},{"$f":"AND(U197>299.9,U197<=1621.9)","v":false},{"$f":"IF(BW197=TRUE,ROUND((U197-300)*1.2375,4),0)","v":0},{"$f":"IF(BW197=TRUE,ROUND(((5406-BX197)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BY197*U197,1)","v":0},{"$f":"ROUND(IF(U197>=1622,(U197*0.03504),0),1)","v":0},339.5,{"$f":"AL197/CB197","v":0.23100000000000001},{"$f":"IF(CC197<0.06,1,IF(CC197>=18.29,52,MATCH(CC197-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":17},{"$f":"VLOOKUP(CD197, 'Weighting Factors'!$U$5:$X$56,4)","v":1250},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL197*CE197","v":98125},{"$f":"CG197*'Weighting Factors'!$Q$7","v":98125},{"$f":"CH197*CF197","v":110871},{"$f":"AM197/'Weighting Factors'!$O$5","v":23.6},0,0,0,{"$f":"SUM((AT197*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY197)*CM197","v":0},{"$f":"IF(CL197>CN197,CN197,CL197)","v":0},{"$f":"AE197/AD197","v":0.24379999999999999},{"$f":"IF(CP197>=50%,AE197*10.5%,0)","v":0},{"$f":"IF(AND(CP197>35%,CP197<50%),AE197*(CP197-35%)*0.7,0)","v":0},{"$f":"AU197+AR197","v":499.1},{"$f":"'LOB Transfers'!G196","v":34880},{"$f":"'LOB Transfers'!J196","v":1893},{"$f":"'General Fund Transfers'!F196","v":111532},{"$f":"SUM(R197+T197+AV197+AW197+AX197/6)","v":222.9},"D0403"]
[404,"Cherokee","Riverton ",716,null,0,716,699.2,null,0,699.2,650.9,null,0,650.9,{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C197,VLOOKUP($CX198,'Audit Values'!$A:$BW,73,FALSE))","v":643},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F197,VLOOKUP($CX198,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},643,{"$f":"IF('Military Provision'!J198=\"YES\", MAX('2022 Legal Max'!O198,'2022 Legal Max'!K198,AVERAGE('2022 Legal Max'!G198,'2022 Legal Max'!K198,'2022 Legal Max'!O198)), MAX(O198, K198))","v":699.2},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL197,VLOOKUP($CX198,'Audit Values'!$A:$BU,58,FALSE))","v":9},708.2,244.7,{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM197,VLOOKUP($CX198,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W198/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN197,VLOOKUP($CX198,'Audit Values'!$A:$BW,61,FALSE))","v":2},{"$f":"Y198*'Weighting Factors'!$O$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO197,VLOOKUP($CX198,'Audit Values'!$A:$BW,60,FALSE))","v":184.8},{"$f":"AB198/6*'Weighting Factors'!$O$6","v":15.4},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS197,VLOOKUP($CX198,'Audit Values'!$A:$BU,63,FALSE))","v":672},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP197,VLOOKUP($CX198,'Audit Values'!$A:$BU,64,FALSE))","v":249},{"$f":"IF(A198=207, AE198,(AE198))*'Weighting Factors'!$O$9","v":120.5},3.6,{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG197,VLOOKUP($CX198,'Audit Values'!$A:$BW,70,FALSE))","v":3.8},3.8,{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ197,VLOOKUP($CX198,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ198*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR197,VLOOKUP($CX198,'Audit Values'!$A:$BU,66,FALSE))","v":223},188976,{"$f":"AM198/'Weighting Factors'!$O$5","v":40.200000000000003},{"$f":"CK198/'Weighting Factors'!$O$5","v":0},{"$f":"CO198/'Weighting Factors'!$O$5","v":0},688703,{"$f":"AQ198/'Weighting Factors'!$O$5","v":146.30000000000001},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X197,VLOOKUP($CX198,'Audit Values'!$A:$BU,47,FALSE))","v":0},1279.5,1133.2,{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA197,VLOOKUP($CX198,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB197,VLOOKUP($CX198,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV198*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW198*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX198*'Weighting Factors'!$R$12)","v":20000},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F198>0,VLOOKUP($CX198,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F198),'Weighting Factors'!F198,VLOOKUP($CX198,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX198,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F198=\"\",\"\",IF('Weighting Factors'!H198=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U198+V198+AA198+AC198+AF198+AI198+AK198++AN198+AO198+AS198+AP198)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY198","v":5352839},{"$f":"SUM((AT198+AP198)*'Weighting Factors'!$O$5)+AY198","v":6041327},{"$f":"IF('Weighting Factors'!F198>0,'Weighting Factors'!F198,'Preliminary SO66'!AV197)","v":6138033},6041327,{"$f":"'Weighting Factors'!E198","v":0},{"$f":"Transportation!G198","v":0},{"$f":"IF(ISNA(VLOOKUP($CX198,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX198,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-709},-709,6040618,{"$f":"SUM((U198+V198+AA198+AC198+AF198+AI198+AK198+AN198+AO198+AP198)*'Weighting Factors'!O$12)+(MAX(AQ198,'Weighting Factors'!B198))","v":6021542},{"$f":"'LOB%'!F196","v":0.31},1866678,1897428,1866678,0.31,{"$f":"ROUND(IF(U198<=99.9,(U198*1.014331),0),1)","v":0},{"$f":"AND(U198>99.9,U198<=299.9)","v":false},{"$f":"IF(BS198=TRUE,ROUND((U198-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU198*U198,1)","v":0},{"$f":"AND(U198>299.9,U198<=1621.9)","v":true},{"$f":"IF(BW198=TRUE,ROUND((U198-300)*1.2375,4),0)","v":505.14749999999998},0.345501,{"$f":"ROUND(BY198*U198,1)","v":244.7},{"$f":"ROUND(IF(U198>=1622,(U198*0.03504),0),1)","v":0},60,{"$f":"AL198/CB198","v":3.7170000000000001},{"$f":"IF(CC198<0.06,1,IF(CC198>=18.29,52,MATCH(CC198-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":42},{"$f":"VLOOKUP(CD198, 'Weighting Factors'!$U$5:$X$56,4)","v":750},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL198*CE198","v":167250},{"$f":"CG198*'Weighting Factors'!$Q$7","v":167250},188976,{"$f":"AM198/'Weighting Factors'!$O$5","v":40.200000000000003},0,0,0,{"$f":"SUM((AT198*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY198)*CM198","v":0},0,{"$f":"AE198/AD198","v":0.3705},{"$f":"IF(CP198>=50%,AE198*10.5%,0)","v":0},{"$f":"IF(AND(CP198>35%,CP198<50%),AE198*(CP198-35%)*0.7,0)","v":3.6},{"$f":"AU198+AR198","v":1279.5},{"$f":"'LOB Transfers'!G197","v":176961},{"$f":"'LOB Transfers'!J197","v":560},{"$f":"'General Fund Transfers'!F197","v":584956},{"$f":"SUM(R198+T198+AV198+AW198+AX198/6)","v":656},"D0404"]
[405,"Rice","Lyons ",768.6,null,0,768.6,764,null,0,764,723.9,null,0,723.9,{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C198,VLOOKUP($CX199,'Audit Values'!$A:$BW,73,FALSE))","v":748.2},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F198,VLOOKUP($CX199,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},748.2,{"$f":"IF('Military Provision'!J199=\"YES\", MAX('2022 Legal Max'!O199,'2022 Legal Max'!K199,AVERAGE('2022 Legal Max'!G199,'2022 Legal Max'!K199,'2022 Legal Max'!O199)), MAX(O199, K199))","v":764},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL198,VLOOKUP($CX199,'Audit Values'!$A:$BU,58,FALSE))","v":9.5},773.5,250.1,{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM198,VLOOKUP($CX199,'Audit Values'!$A:$BW,62,FALSE))","v":636.4},{"$f":"(W199/6)*'Weighting Factors'!$O$7","v":41.9},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN198,VLOOKUP($CX199,'Audit Values'!$A:$BW,61,FALSE))","v":159},{"$f":"Y199*'Weighting Factors'!$O$8","v":29.4},41.9,{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO198,VLOOKUP($CX199,'Audit Values'!$A:$BW,60,FALSE))","v":147.69999999999999},{"$f":"AB199/6*'Weighting Factors'!$O$6","v":12.3},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS198,VLOOKUP($CX199,'Audit Values'!$A:$BU,63,FALSE))","v":774},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP198,VLOOKUP($CX199,'Audit Values'!$A:$BU,64,FALSE))","v":392},{"$f":"IF(A199=207, AE199,(AE199))*'Weighting Factors'!$O$9","v":189.7},41.2,{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG198,VLOOKUP($CX199,'Audit Values'!$A:$BW,70,FALSE))","v":37.700000000000003},41.2,{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ198,VLOOKUP($CX199,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ199*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR198,VLOOKUP($CX199,'Audit Values'!$A:$BU,66,FALSE))","v":20},29829,{"$f":"AM199/'Weighting Factors'!$O$5","v":6.3},{"$f":"CK199/'Weighting Factors'!$O$5","v":0},{"$f":"CO199/'Weighting Factors'!$O$5","v":0},856247,{"$f":"AQ199/'Weighting Factors'!$O$5","v":181.9},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X198,VLOOKUP($CX199,'Audit Values'!$A:$BU,47,FALSE))","v":1},1497.9,1316,{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA198,VLOOKUP($CX199,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB198,VLOOKUP($CX199,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV199*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW199*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX199*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F199>0,VLOOKUP($CX199,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F199),'Weighting Factors'!F199,VLOOKUP($CX199,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX199,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F199=\"\",\"\",IF('Weighting Factors'!H199=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U199+V199+AA199+AC199+AF199+AI199+AK199++AN199+AO199+AS199+AP199)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY199","v":6193096},{"$f":"SUM((AT199+AP199)*'Weighting Factors'!$O$5)+AY199","v":7049117},{"$f":"IF('Weighting Factors'!F199>0,'Weighting Factors'!F199,'Preliminary SO66'!AV198)","v":7614779},7049117,{"$f":"'Weighting Factors'!E199","v":0},{"$f":"Transportation!G199","v":0},{"$f":"IF(ISNA(VLOOKUP($CX199,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX199,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7049117,{"$f":"SUM((U199+V199+AA199+AC199+AF199+AI199+AK199+AN199+AO199+AP199)*'Weighting Factors'!O$12)+(MAX(AQ199,'Weighting Factors'!B199))","v":7044637},{"$f":"'LOB%'!F197","v":0.31},2183837,2249500,2183837,0.31,{"$f":"ROUND(IF(U199<=99.9,(U199*1.014331),0),1)","v":0},{"$f":"AND(U199>99.9,U199<=299.9)","v":false},{"$f":"IF(BS199=TRUE,ROUND((U199-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU199*U199,1)","v":0},{"$f":"AND(U199>299.9,U199<=1621.9)","v":true},{"$f":"IF(BW199=TRUE,ROUND((U199-300)*1.2375,4),0)","v":585.95630000000006},0.32331500000000002,{"$f":"ROUND(BY199*U199,1)","v":250.1},{"$f":"ROUND(IF(U199>=1622,(U199*0.03504),0),1)","v":0},116,{"$f":"AL199/CB199","v":0.17199999999999999},{"$f":"IF(CC199<0.06,1,IF(CC199>=18.29,52,MATCH(CC199-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":13},{"$f":"VLOOKUP(CD199, 'Weighting Factors'!$U$5:$X$56,4)","v":1320},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL199*CE199","v":26400},{"$f":"CG199*'Weighting Factors'!$Q$7","v":26400},29829,{"$f":"AM199/'Weighting Factors'!$O$5","v":6.3},0,0,0,{"$f":"SUM((AT199*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY199)*CM199","v":0},0,{"$f":"AE199/AD199","v":0.50649999999999995},{"$f":"IF(CP199>=50%,AE199*10.5%,0)","v":41.2},{"$f":"IF(AND(CP199>35%,CP199<50%),AE199*(CP199-35%)*0.7,0)","v":0},{"$f":"AU199+AR199","v":1497.9},{"$f":"'LOB Transfers'!G198","v":278439},{"$f":"'LOB Transfers'!J198","v":61584},{"$f":"'General Fund Transfers'!F198","v":1086615},{"$f":"SUM(R199+T199+AV199+AW199+AX199/6)","v":757.7},"D0405"]
[407,"Russell","Russell County ",852,null,0,852,848.2,null,0,848.2,800.2,null,0,800.2,{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C199,VLOOKUP($CX200,'Audit Values'!$A:$BW,73,FALSE))","v":792.5},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F199,VLOOKUP($CX200,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},792.5,{"$f":"IF('Military Provision'!J200=\"YES\", MAX('2022 Legal Max'!O200,'2022 Legal Max'!K200,AVERAGE('2022 Legal Max'!G200,'2022 Legal Max'!K200,'2022 Legal Max'!O200)), MAX(O200, K200))","v":848.2},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL199,VLOOKUP($CX200,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},854.7,252.8,{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM199,VLOOKUP($CX200,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W200/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN199,VLOOKUP($CX200,'Audit Values'!$A:$BW,61,FALSE))","v":5},{"$f":"Y200*'Weighting Factors'!$O$8","v":0.9},0.9,{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO199,VLOOKUP($CX200,'Audit Values'!$A:$BW,60,FALSE))","v":309.89999999999998},{"$f":"AB200/6*'Weighting Factors'!$O$6","v":25.8},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS199,VLOOKUP($CX200,'Audit Values'!$A:$BU,63,FALSE))","v":812},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP199,VLOOKUP($CX200,'Audit Values'!$A:$BU,64,FALSE))","v":317},{"$f":"IF(A200=207, AE200,(AE200))*'Weighting Factors'!$O$9","v":153.4},9,{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG199,VLOOKUP($CX200,'Audit Values'!$A:$BW,70,FALSE))","v":9.5},9.5,{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ199,VLOOKUP($CX200,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ200*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR199,VLOOKUP($CX200,'Audit Values'!$A:$BU,66,FALSE))","v":99},144300,{"$f":"AM200/'Weighting Factors'!$O$5","v":30.7},{"$f":"CK200/'Weighting Factors'!$O$5","v":0},{"$f":"CO200/'Weighting Factors'!$O$5","v":0},779812,{"$f":"AQ200/'Weighting Factors'!$O$5","v":165.7},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X199,VLOOKUP($CX200,'Audit Values'!$A:$BU,47,FALSE))","v":0},1493.5,1327.8,{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA199,VLOOKUP($CX200,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB199,VLOOKUP($CX200,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV200*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW200*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX200*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F200>0,VLOOKUP($CX200,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F200),'Weighting Factors'!F200,VLOOKUP($CX200,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX200,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F200=\"\",\"\",IF('Weighting Factors'!H200=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U200+V200+AA200+AC200+AF200+AI200+AK200++AN200+AO200+AS200+AP200)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY200","v":6248627},{"$f":"SUM((AT200+AP200)*'Weighting Factors'!$O$5)+AY200","v":7028411},{"$f":"IF('Weighting Factors'!F200>0,'Weighting Factors'!F200,'Preliminary SO66'!AV199)","v":7291476},7028411,{"$f":"'Weighting Factors'!E200","v":0},{"$f":"Transportation!G200","v":0},{"$f":"IF(ISNA(VLOOKUP($CX200,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX200,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7028411,{"$f":"SUM((U200+V200+AA200+AC200+AF200+AI200+AK200+AN200+AO200+AP200)*'Weighting Factors'!O$12)+(MAX(AQ200,'Weighting Factors'!B200))","v":7081758},{"$f":"'LOB%'!F198","v":0.33},2336980,2406115,2336980,0.33,{"$f":"ROUND(IF(U200<=99.9,(U200*1.014331),0),1)","v":0},{"$f":"AND(U200>99.9,U200<=299.9)","v":false},{"$f":"IF(BS200=TRUE,ROUND((U200-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU200*U200,1)","v":0},{"$f":"AND(U200>299.9,U200<=1621.9)","v":true},{"$f":"IF(BW200=TRUE,ROUND((U200-300)*1.2375,4),0)","v":686.44129999999996},0.29572799999999999,{"$f":"ROUND(BY200*U200,1)","v":252.8},{"$f":"ROUND(IF(U200>=1622,(U200*0.03504),0),1)","v":0},489,{"$f":"AL200/CB200","v":0.20200000000000001},{"$f":"IF(CC200<0.06,1,IF(CC200>=18.29,52,MATCH(CC200-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":15},{"$f":"VLOOKUP(CD200, 'Weighting Factors'!$U$5:$X$56,4)","v":1290},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL200*CE200","v":127710},{"$f":"CG200*'Weighting Factors'!$Q$7","v":127710},144300,{"$f":"AM200/'Weighting Factors'!$O$5","v":30.7},0,0,0,{"$f":"SUM((AT200*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY200)*CM200","v":0},0,{"$f":"AE200/AD200","v":0.39040000000000002},{"$f":"IF(CP200>=50%,AE200*10.5%,0)","v":0},{"$f":"IF(AND(CP200>35%,CP200<50%),AE200*(CP200-35%)*0.7,0)","v":9},{"$f":"AU200+AR200","v":1493.5},{"$f":"'LOB Transfers'!G199","v":241176},{"$f":"'LOB Transfers'!J199","v":1402},{"$f":"'General Fund Transfers'!F199","v":766607},{"$f":"SUM(R200+T200+AV200+AW200+AX200/6)","v":799},"D0407"]
[408,"Marion","Marion-Florence ",488,null,0,488,480.5,null,0,480.5,460,null,0,460,{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C200,VLOOKUP($CX201,'Audit Values'!$A:$BW,73,FALSE))","v":492.5},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F200,VLOOKUP($CX201,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},492.5,{"$f":"IF('Military Provision'!J201=\"YES\", MAX('2022 Legal Max'!O201,'2022 Legal Max'!K201,AVERAGE('2022 Legal Max'!G201,'2022 Legal Max'!K201,'2022 Legal Max'!O201)), MAX(O201, K201))","v":480.5},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL200,VLOOKUP($CX201,'Audit Values'!$A:$BU,58,FALSE))","v":2},482.5,203.7,{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM200,VLOOKUP($CX201,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W201/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN200,VLOOKUP($CX201,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y201*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO200,VLOOKUP($CX201,'Audit Values'!$A:$BW,60,FALSE))","v":220.2},{"$f":"AB201/6*'Weighting Factors'!$O$6","v":18.399999999999999},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS200,VLOOKUP($CX201,'Audit Values'!$A:$BU,63,FALSE))","v":500},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP200,VLOOKUP($CX201,'Audit Values'!$A:$BU,64,FALSE))","v":144},{"$f":"IF(A201=207, AE201,(AE201))*'Weighting Factors'!$O$9","v":69.7},0,{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG200,VLOOKUP($CX201,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ200,VLOOKUP($CX201,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ201*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR200,VLOOKUP($CX201,'Audit Values'!$A:$BU,66,FALSE))","v":161},187371,{"$f":"AM201/'Weighting Factors'!$O$5","v":39.799999999999997},{"$f":"CK201/'Weighting Factors'!$O$5","v":0},{"$f":"CO201/'Weighting Factors'!$O$5","v":0},668082,{"$f":"AQ201/'Weighting Factors'!$O$5","v":142},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X200,VLOOKUP($CX201,'Audit Values'!$A:$BU,47,FALSE))","v":0},956.1,814.1,{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA200,VLOOKUP($CX201,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB200,VLOOKUP($CX201,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":2.2000000000000002},0,{"$f":"SUM(AV201*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW201*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX201*'Weighting Factors'!$R$12)","v":23740},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F201>0,VLOOKUP($CX201,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F201),'Weighting Factors'!F201,VLOOKUP($CX201,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX201,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},null,{"$f":"SUM((U201+V201+AA201+AC201+AF201+AI201+AK201++AN201+AO201+AS201+AP201)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY201","v":3854895},{"$f":"SUM((AT201+AP201)*'Weighting Factors'!$O$5)+AY201","v":4523147},{"$f":"IF('Weighting Factors'!F201>0,'Weighting Factors'!F201,'Preliminary SO66'!AV200)","v":4752619},4523147,{"$f":"'Weighting Factors'!E201","v":0},{"$f":"Transportation!G201","v":-2381},{"$f":"IF(ISNA(VLOOKUP($CX201,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX201,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-2381,4520766,{"$f":"SUM((U201+V201+AA201+AC201+AF201+AI201+AK201+AN201+AO201+AP201)*'Weighting Factors'!O$12)+(MAX(AQ201,'Weighting Factors'!B201))","v":4564417},{"$f":"'LOB%'!F199","v":0.31},1414969,1458728,1414969,0.31,{"$f":"ROUND(IF(U201<=99.9,(U201*1.014331),0),1)","v":0},{"$f":"AND(U201>99.9,U201<=299.9)","v":false},{"$f":"IF(BS201=TRUE,ROUND((U201-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU201*U201,1)","v":0},{"$f":"AND(U201>299.9,U201<=1621.9)","v":true},{"$f":"IF(BW201=TRUE,ROUND((U201-300)*1.2375,4),0)","v":225.84379999999999},0.422182,{"$f":"ROUND(BY201*U201,1)","v":203.7},{"$f":"ROUND(IF(U201>=1622,(U201*0.03504),0),1)","v":0},237,{"$f":"AL201/CB201","v":0.67900000000000005},{"$f":"IF(CC201<0.06,1,IF(CC201>=18.29,52,MATCH(CC201-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":28},{"$f":"VLOOKUP(CD201, 'Weighting Factors'!$U$5:$X$56,4)","v":1030},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL201*CE201","v":165830},{"$f":"CG201*'Weighting Factors'!$Q$7","v":165830},187371,{"$f":"AM201/'Weighting Factors'!$O$5","v":39.799999999999997},0,0,0,{"$f":"SUM((AT201*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY201)*CM201","v":0},0,{"$f":"AE201/AD201","v":0.28799999999999998},{"$f":"IF(CP201>=50%,AE201*10.5%,0)","v":0},{"$f":"IF(AND(CP201>35%,CP201<50%),AE201*(CP201-35%)*0.7,0)","v":0},{"$f":"AU201+AR201","v":956.1},{"$f":"'LOB Transfers'!G200","v":103434},{"$f":"'LOB Transfers'!J200","v":0},{"$f":"'General Fund Transfers'!F200","v":328008},{"$f":"SUM(R201+T201+AV201+AW201+AX201/6)","v":500.7},"D0408"]
[409,"Atchison","Atchison Public Schools ",1632.7,null,0,1632.7,1670.7,null,0,1670.7,1576.1,null,0,1576.1,{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C201,VLOOKUP($CX202,'Audit Values'!$A:$BW,73,FALSE))","v":1514.1},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F201,VLOOKUP($CX202,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1514.1,{"$f":"IF('Military Provision'!J202=\"YES\", MAX('2022 Legal Max'!O202,'2022 Legal Max'!K202,AVERAGE('2022 Legal Max'!G202,'2022 Legal Max'!K202,'2022 Legal Max'!O202)), MAX(O202, K202))","v":1670.7},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL201,VLOOKUP($CX202,'Audit Values'!$A:$BU,58,FALSE))","v":17},1687.7,59.1,{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM201,VLOOKUP($CX202,'Audit Values'!$A:$BW,62,FALSE))","v":4.0999999999999996},{"$f":"(W202/6)*'Weighting Factors'!$O$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN201,VLOOKUP($CX202,'Audit Values'!$A:$BW,61,FALSE))","v":6},{"$f":"Y202*'Weighting Factors'!$O$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO201,VLOOKUP($CX202,'Audit Values'!$A:$BW,60,FALSE))","v":134.6},{"$f":"AB202/6*'Weighting Factors'!$O$6","v":11.2},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS201,VLOOKUP($CX202,'Audit Values'!$A:$BU,63,FALSE))","v":1566},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP201,VLOOKUP($CX202,'Audit Values'!$A:$BU,64,FALSE))","v":767},{"$f":"IF(A202=207, AE202,(AE202))*'Weighting Factors'!$O$9","v":371.2},75.099999999999994,{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG201,VLOOKUP($CX202,'Audit Values'!$A:$BW,70,FALSE))","v":70.599999999999994},75.099999999999994,{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ201,VLOOKUP($CX202,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ202*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR201,VLOOKUP($CX202,'Audit Values'!$A:$BU,66,FALSE))","v":239},197134,{"$f":"AM202/'Weighting Factors'!$O$5","v":41.9},{"$f":"CK202/'Weighting Factors'!$O$5","v":0},{"$f":"CO202/'Weighting Factors'!$O$5","v":0},2079368,{"$f":"AQ202/'Weighting Factors'!$O$5","v":441.9},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X201,VLOOKUP($CX202,'Audit Values'!$A:$BU,47,FALSE))","v":0},2689.2,2247.3000000000002,{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA201,VLOOKUP($CX202,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB201,VLOOKUP($CX202,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV202*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW202*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX202*'Weighting Factors'!$R$12)","v":15000},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F202>0,VLOOKUP($CX202,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F202),'Weighting Factors'!F202,VLOOKUP($CX202,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX202,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F202=\"\",\"\",IF('Weighting Factors'!H202=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U202+V202+AA202+AC202+AF202+AI202+AK202++AN202+AO202+AS202+AP202)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY202","v":10590794},{"$f":"SUM((AT202+AP202)*'Weighting Factors'!$O$5)+AY202","v":12670375},{"$f":"IF('Weighting Factors'!F202>0,'Weighting Factors'!F202,'Preliminary SO66'!AV201)","v":13259155},12670375,{"$f":"'Weighting Factors'!E202","v":0},{"$f":"Transportation!G202","v":0},{"$f":"IF(ISNA(VLOOKUP($CX202,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX202,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,12670375,{"$f":"SUM((U202+V202+AA202+AC202+AF202+AI202+AK202+AN202+AO202+AP202)*'Weighting Factors'!O$12)+(MAX(AQ202,'Weighting Factors'!B202))","v":12655162},{"$f":"'LOB%'!F200","v":0.31},3923100,4110298,3923100,0.31,{"$f":"ROUND(IF(U202<=99.9,(U202*1.014331),0),1)","v":0},{"$f":"AND(U202>99.9,U202<=299.9)","v":false},{"$f":"IF(BS202=TRUE,ROUND((U202-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU202*U202,1)","v":0},{"$f":"AND(U202>299.9,U202<=1621.9)","v":false},{"$f":"IF(BW202=TRUE,ROUND((U202-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY202*U202,1)","v":0},{"$f":"ROUND(IF(U202>=1622,(U202*0.03504),0),1)","v":59.1},52.7,{"$f":"AL202/CB202","v":4.5350000000000001},{"$f":"IF(CC202<0.06,1,IF(CC202>=18.29,52,MATCH(CC202-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":43},{"$f":"VLOOKUP(CD202, 'Weighting Factors'!$U$5:$X$56,4)","v":730},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL202*CE202","v":174470},{"$f":"CG202*'Weighting Factors'!$Q$7","v":174470},197134,{"$f":"AM202/'Weighting Factors'!$O$5","v":41.9},0,0,0,{"$f":"SUM((AT202*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY202)*CM202","v":0},0,{"$f":"AE202/AD202","v":0.48980000000000001},{"$f":"IF(CP202>=50%,AE202*10.5%,0)","v":0},{"$f":"IF(AND(CP202>35%,CP202<50%),AE202*(CP202-35%)*0.7,0)","v":75.099999999999994},{"$f":"AU202+AR202","v":2689.2},{"$f":"'LOB Transfers'!G201","v":544919},{"$f":"'LOB Transfers'!J201","v":1569},{"$f":"'General Fund Transfers'!F201","v":2100288},{"$f":"SUM(R202+T202+AV202+AW202+AX202/6)","v":1534.1},"D0409"]
[410,"Marion","Durham-Hillsboro-Lehigh ",581,null,0,581,558.6,null,0,558.6,546.5,null,0,546.5,{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C202,VLOOKUP($CX203,'Audit Values'!$A:$BW,73,FALSE))","v":563.5},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F202,VLOOKUP($CX203,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},563.5,{"$f":"IF('Military Provision'!J203=\"YES\", MAX('2022 Legal Max'!O203,'2022 Legal Max'!K203,AVERAGE('2022 Legal Max'!G203,'2022 Legal Max'!K203,'2022 Legal Max'!O203)), MAX(O203, K203))","v":558.6},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL202,VLOOKUP($CX203,'Audit Values'!$A:$BU,58,FALSE))","v":7},565.6,222.8,{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM202,VLOOKUP($CX203,'Audit Values'!$A:$BW,62,FALSE))","v":36.5},{"$f":"(W203/6)*'Weighting Factors'!$O$7","v":2.4},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN202,VLOOKUP($CX203,'Audit Values'!$A:$BW,61,FALSE))","v":9},{"$f":"Y203*'Weighting Factors'!$O$8","v":1.7},2.4,{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO202,VLOOKUP($CX203,'Audit Values'!$A:$BW,60,FALSE))","v":309.2},{"$f":"AB203/6*'Weighting Factors'!$O$6","v":25.8},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS202,VLOOKUP($CX203,'Audit Values'!$A:$BU,63,FALSE))","v":579},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP202,VLOOKUP($CX203,'Audit Values'!$A:$BU,64,FALSE))","v":133},{"$f":"IF(A203=207, AE203,(AE203))*'Weighting Factors'!$O$9","v":64.400000000000006},0,{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG202,VLOOKUP($CX203,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ202,VLOOKUP($CX203,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ203*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR202,VLOOKUP($CX203,'Audit Values'!$A:$BU,66,FALSE))","v":143},169654,{"$f":"AM203/'Weighting Factors'!$O$5","v":36.1},{"$f":"CK203/'Weighting Factors'!$O$5","v":0},{"$f":"CO203/'Weighting Factors'!$O$5","v":0},795743,{"$f":"AQ203/'Weighting Factors'!$O$5","v":169.1},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X202,VLOOKUP($CX203,'Audit Values'!$A:$BU,47,FALSE))","v":0},1086.2,917.1,{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA202,VLOOKUP($CX203,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB202,VLOOKUP($CX203,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.6},1.5,{"$f":"SUM(AV203*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW203*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX203*'Weighting Factors'!$R$12)","v":32084},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F203>0,VLOOKUP($CX203,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F203),'Weighting Factors'!F203,VLOOKUP($CX203,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX203,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F203=\"\",\"\",IF('Weighting Factors'!H203=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U203+V203+AA203+AC203+AF203+AI203+AK203++AN203+AO203+AS203+AP203)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY203","v":4347957},{"$f":"SUM((AT203+AP203)*'Weighting Factors'!$O$5)+AY203","v":5143741},{"$f":"IF('Weighting Factors'!F203>0,'Weighting Factors'!F203,'Preliminary SO66'!AV202)","v":5233188},5143741,{"$f":"'Weighting Factors'!E203","v":0},{"$f":"Transportation!G203","v":0},{"$f":"IF(ISNA(VLOOKUP($CX203,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX203,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-355},-355,5143386,{"$f":"SUM((U203+V203+AA203+AC203+AF203+AI203+AK203+AN203+AO203+AP203)*'Weighting Factors'!O$12)+(MAX(AQ203,'Weighting Factors'!B203))","v":5111616},{"$f":"'LOB%'!F201","v":0.33},1686833,1710448,1686833,0.33,{"$f":"ROUND(IF(U203<=99.9,(U203*1.014331),0),1)","v":0},{"$f":"AND(U203>99.9,U203<=299.9)","v":false},{"$f":"IF(BS203=TRUE,ROUND((U203-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU203*U203,1)","v":0},{"$f":"AND(U203>299.9,U203<=1621.9)","v":true},{"$f":"IF(BW203=TRUE,ROUND((U203-300)*1.2375,4),0)","v":328.68},0.39394899999999999,{"$f":"ROUND(BY203*U203,1)","v":222.8},{"$f":"ROUND(IF(U203>=1622,(U203*0.03504),0),1)","v":0},231.8,{"$f":"AL203/CB203","v":0.61699999999999999},{"$f":"IF(CC203<0.06,1,IF(CC203>=18.29,52,MATCH(CC203-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD203, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL203*CE203","v":150150},{"$f":"CG203*'Weighting Factors'!$Q$7","v":150150},169654,{"$f":"AM203/'Weighting Factors'!$O$5","v":36.1},0,0,0,{"$f":"SUM((AT203*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY203)*CM203","v":0},0,{"$f":"AE203/AD203","v":0.22969999999999999},{"$f":"IF(CP203>=50%,AE203*10.5%,0)","v":0},{"$f":"IF(AND(CP203>35%,CP203<50%),AE203*(CP203-35%)*0.7,0)","v":0},{"$f":"AU203+AR203","v":1086.2},{"$f":"'LOB Transfers'!G202","v":100704},{"$f":"'LOB Transfers'!J202","v":3711},{"$f":"'General Fund Transfers'!F202","v":303066},{"$f":"SUM(R203+T203+AV203+AW203+AX203/6)","v":577.4},"D0410"]
[411,"Marion","Goessel ",301.5,null,0,301.5,283.3,null,0,283.3,279,null,0,279,{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C203,VLOOKUP($CX204,'Audit Values'!$A:$BW,73,FALSE))","v":281.5},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F203,VLOOKUP($CX204,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},281.5,{"$f":"IF('Military Provision'!J204=\"YES\", MAX('2022 Legal Max'!O204,'2022 Legal Max'!K204,AVERAGE('2022 Legal Max'!G204,'2022 Legal Max'!K204,'2022 Legal Max'!O204)), MAX(O204, K204))","v":283.3},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL203,VLOOKUP($CX204,'Audit Values'!$A:$BU,58,FALSE))","v":1.5},284.8,149.4,{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM203,VLOOKUP($CX204,'Audit Values'!$A:$BW,62,FALSE))","v":2.6},{"$f":"(W204/6)*'Weighting Factors'!$O$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN203,VLOOKUP($CX204,'Audit Values'!$A:$BW,61,FALSE))","v":2},{"$f":"Y204*'Weighting Factors'!$O$8","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO203,VLOOKUP($CX204,'Audit Values'!$A:$BW,60,FALSE))","v":130.9},{"$f":"AB204/6*'Weighting Factors'!$O$6","v":10.9},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS203,VLOOKUP($CX204,'Audit Values'!$A:$BU,63,FALSE))","v":287},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP203,VLOOKUP($CX204,'Audit Values'!$A:$BU,64,FALSE))","v":44},{"$f":"IF(A204=207, AE204,(AE204))*'Weighting Factors'!$O$9","v":21.3},0,{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG203,VLOOKUP($CX204,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ203,VLOOKUP($CX204,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ204*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR203,VLOOKUP($CX204,'Audit Values'!$A:$BU,66,FALSE))","v":109},119464,{"$f":"AM204/'Weighting Factors'!$O$5","v":25.4},{"$f":"CK204/'Weighting Factors'!$O$5","v":0},{"$f":"CO204/'Weighting Factors'!$O$5","v":0},402439,{"$f":"AQ204/'Weighting Factors'!$O$5","v":85.5},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X203,VLOOKUP($CX204,'Audit Values'!$A:$BU,47,FALSE))","v":1},578.70000000000005,493.2,{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA203,VLOOKUP($CX204,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB203,VLOOKUP($CX204,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV204*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW204*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX204*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F204>0,VLOOKUP($CX204,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F204),'Weighting Factors'!F204,VLOOKUP($CX204,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":25},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX204,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F204=\"\",\"\",IF('Weighting Factors'!H204=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U204+V204+AA204+AC204+AF204+AI204+AK204++AN204+AO204+AS204+AP204)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY204","v":2320999},{"$f":"SUM((AT204+AP204)*'Weighting Factors'!$O$5)+AY204","v":2723362},{"$f":"IF('Weighting Factors'!F204>0,'Weighting Factors'!F204,'Preliminary SO66'!AV203)","v":2830188},2723362,{"$f":"'Weighting Factors'!E204","v":0},{"$f":"Transportation!G204","v":0},{"$f":"IF(ISNA(VLOOKUP($CX204,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX204,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2723362,{"$f":"SUM((U204+V204+AA204+AC204+AF204+AI204+AK204+AN204+AO204+AP204)*'Weighting Factors'!O$12)+(MAX(AQ204,'Weighting Factors'!B204))","v":2718732},{"$f":"'LOB%'!F202","v":0.33},897182,929779,897182,0.33,{"$f":"ROUND(IF(U204<=99.9,(U204*1.014331),0),1)","v":0},{"$f":"AND(U204>99.9,U204<=299.9)","v":true},{"$f":"IF(BS204=TRUE,ROUND((U204-100)*9.655,3),0)","v":1784.2439999999999},0.52447699999999997,{"$f":"ROUND(BU204*U204,1)","v":149.4},{"$f":"AND(U204>299.9,U204<=1621.9)","v":false},{"$f":"IF(BW204=TRUE,ROUND((U204-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY204*U204,1)","v":0},{"$f":"ROUND(IF(U204>=1622,(U204*0.03504),0),1)","v":0},111.2,{"$f":"AL204/CB204","v":0.98},{"$f":"IF(CC204<0.06,1,IF(CC204>=18.29,52,MATCH(CC204-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":31},{"$f":"VLOOKUP(CD204, 'Weighting Factors'!$U$5:$X$56,4)","v":970},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL204*CE204","v":105730},{"$f":"CG204*'Weighting Factors'!$Q$7","v":105730},119464,{"$f":"AM204/'Weighting Factors'!$O$5","v":25.4},0,0,0,{"$f":"SUM((AT204*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY204)*CM204","v":0},0,{"$f":"AE204/AD204","v":0.15329999999999999},{"$f":"IF(CP204>=50%,AE204*10.5%,0)","v":0},{"$f":"IF(AND(CP204>35%,CP204<50%),AE204*(CP204-35%)*0.7,0)","v":0},{"$f":"AU204+AR204","v":578.70000000000005},{"$f":"'LOB Transfers'!G203","v":33196},{"$f":"'LOB Transfers'!J203","v":628},{"$f":"'General Fund Transfers'!F203","v":100238},{"$f":"SUM(R204+T204+AV204+AW204+AX204/6)","v":283},"D0411"]
[412,"Sheridan","Hoxie Community Schools ",403.3,null,0,403.3,408.4,null,0,408.4,422.5,null,0,422.5,{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C204,VLOOKUP($CX205,'Audit Values'!$A:$BW,73,FALSE))","v":405.3},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F204,VLOOKUP($CX205,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},405.3,{"$f":"IF('Military Provision'!J205=\"YES\", MAX('2022 Legal Max'!O205,'2022 Legal Max'!K205,AVERAGE('2022 Legal Max'!G205,'2022 Legal Max'!K205,'2022 Legal Max'!O205)), MAX(O205, K205))","v":422.5},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL204,VLOOKUP($CX205,'Audit Values'!$A:$BU,58,FALSE))","v":0},422.5,187,{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM204,VLOOKUP($CX205,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W205/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN204,VLOOKUP($CX205,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y205*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO204,VLOOKUP($CX205,'Audit Values'!$A:$BW,60,FALSE))","v":110.4},{"$f":"AB205/6*'Weighting Factors'!$O$6","v":9.1999999999999993},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS204,VLOOKUP($CX205,'Audit Values'!$A:$BU,63,FALSE))","v":408},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP204,VLOOKUP($CX205,'Audit Values'!$A:$BU,64,FALSE))","v":86},{"$f":"IF(A205=207, AE205,(AE205))*'Weighting Factors'!$O$9","v":41.6},0,{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG204,VLOOKUP($CX205,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ204,VLOOKUP($CX205,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ205*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR204,VLOOKUP($CX205,'Audit Values'!$A:$BU,66,FALSE))","v":113},171089,{"$f":"AM205/'Weighting Factors'!$O$5","v":36.4},{"$f":"CK205/'Weighting Factors'!$O$5","v":0},{"$f":"CO205/'Weighting Factors'!$O$5","v":0},321034,{"$f":"AQ205/'Weighting Factors'!$O$5","v":68.2},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X204,VLOOKUP($CX205,'Audit Values'!$A:$BU,47,FALSE))","v":0},764.9,696.7,{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA204,VLOOKUP($CX205,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB204,VLOOKUP($CX205,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV205*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW205*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX205*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F205>0,VLOOKUP($CX205,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F205),'Weighting Factors'!F205,VLOOKUP($CX205,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX205,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F205=\"\",\"\",IF('Weighting Factors'!H205=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U205+V205+AA205+AC205+AF205+AI205+AK205++AN205+AO205+AS205+AP205)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY205","v":3278670},{"$f":"SUM((AT205+AP205)*'Weighting Factors'!$O$5)+AY205","v":3599619},{"$f":"IF('Weighting Factors'!F205>0,'Weighting Factors'!F205,'Preliminary SO66'!AV204)","v":3732799},3599619,{"$f":"'Weighting Factors'!E205","v":0},{"$f":"Transportation!G205","v":0},{"$f":"IF(ISNA(VLOOKUP($CX205,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX205,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3599619,{"$f":"SUM((U205+V205+AA205+AC205+AF205+AI205+AK205+AN205+AO205+AP205)*'Weighting Factors'!O$12)+(MAX(AQ205,'Weighting Factors'!B205))","v":3652358},{"$f":"'LOB%'!F203","v":0.31},1132231,1064200,1064200,0.29139999999999999,{"$f":"ROUND(IF(U205<=99.9,(U205*1.014331),0),1)","v":0},{"$f":"AND(U205>99.9,U205<=299.9)","v":false},{"$f":"IF(BS205=TRUE,ROUND((U205-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU205*U205,1)","v":0},{"$f":"AND(U205>299.9,U205<=1621.9)","v":true},{"$f":"IF(BW205=TRUE,ROUND((U205-300)*1.2375,4),0)","v":151.59379999999999},0.44256699999999999,{"$f":"ROUND(BY205*U205,1)","v":187},{"$f":"ROUND(IF(U205>=1622,(U205*0.03504),0),1)","v":0},674,{"$f":"AL205/CB205","v":0.16800000000000001},{"$f":"IF(CC205<0.06,1,IF(CC205>=18.29,52,MATCH(CC205-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":12},{"$f":"VLOOKUP(CD205, 'Weighting Factors'!$U$5:$X$56,4)","v":1340},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL205*CE205","v":151420},{"$f":"CG205*'Weighting Factors'!$Q$7","v":151420},171089,{"$f":"AM205/'Weighting Factors'!$O$5","v":36.4},0,0,0,{"$f":"SUM((AT205*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY205)*CM205","v":0},0,{"$f":"AE205/AD205","v":0.21079999999999999},{"$f":"IF(CP205>=50%,AE205*10.5%,0)","v":0},{"$f":"IF(AND(CP205>35%,CP205<50%),AE205*(CP205-35%)*0.7,0)","v":0},{"$f":"AU205+AR205","v":764.9},{"$f":"'LOB Transfers'!G204","v":57892},{"$f":"'LOB Transfers'!J204","v":0},{"$f":"'General Fund Transfers'!F204","v":195770},{"$f":"SUM(R205+T205+AV205+AW205+AX205/6)","v":405.3},"D0412"]
[413,"Neosho","Chanute Public Schools ",1822.5,null,0,1822.5,1804.1,null,0,1804.1,1663.5,null,0,1663.5,{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C205,VLOOKUP($CX206,'Audit Values'!$A:$BW,73,FALSE))","v":1654.7},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F205,VLOOKUP($CX206,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1654.7,{"$f":"IF('Military Provision'!J206=\"YES\", MAX('2022 Legal Max'!O206,'2022 Legal Max'!K206,AVERAGE('2022 Legal Max'!G206,'2022 Legal Max'!K206,'2022 Legal Max'!O206)), MAX(O206, K206))","v":1804.1},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL205,VLOOKUP($CX206,'Audit Values'!$A:$BU,58,FALSE))","v":17.5},1821.6,63.8,{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM205,VLOOKUP($CX206,'Audit Values'!$A:$BW,62,FALSE))","v":94.4},{"$f":"(W206/6)*'Weighting Factors'!$O$7","v":6.2},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN205,VLOOKUP($CX206,'Audit Values'!$A:$BW,61,FALSE))","v":38},{"$f":"Y206*'Weighting Factors'!$O$8","v":7},7,{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO205,VLOOKUP($CX206,'Audit Values'!$A:$BW,60,FALSE))","v":541.5},{"$f":"AB206/6*'Weighting Factors'!$O$6","v":45.1},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS205,VLOOKUP($CX206,'Audit Values'!$A:$BU,63,FALSE))","v":1706},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP205,VLOOKUP($CX206,'Audit Values'!$A:$BU,64,FALSE))","v":783},{"$f":"IF(A206=207, AE206,(AE206))*'Weighting Factors'!$O$9","v":379},59.7,{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG205,VLOOKUP($CX206,'Audit Values'!$A:$BW,70,FALSE))","v":60.5},60.5,{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ205,VLOOKUP($CX206,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ206*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR205,VLOOKUP($CX206,'Audit Values'!$A:$BU,66,FALSE))","v":509},419837,{"$f":"AM206/'Weighting Factors'!$O$5","v":89.2},{"$f":"CK206/'Weighting Factors'!$O$5","v":0},{"$f":"CO206/'Weighting Factors'!$O$5","v":0},2194629,{"$f":"AQ206/'Weighting Factors'!$O$5","v":466.3},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X205,VLOOKUP($CX206,'Audit Values'!$A:$BU,47,FALSE))","v":0},2932.5,2466.1999999999998,{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA205,VLOOKUP($CX206,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB205,VLOOKUP($CX206,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV206*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW206*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX206*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F206>0,VLOOKUP($CX206,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F206),'Weighting Factors'!F206,VLOOKUP($CX206,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX206,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F206=\"\",\"\",IF('Weighting Factors'!H206=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U206+V206+AA206+AC206+AF206+AI206+AK206++AN206+AO206+AS206+AP206)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY206","v":11605937},{"$f":"SUM((AT206+AP206)*'Weighting Factors'!$O$5)+AY206","v":13800345},{"$f":"IF('Weighting Factors'!F206>0,'Weighting Factors'!F206,'Preliminary SO66'!AV205)","v":14220586},13800345,{"$f":"'Weighting Factors'!E206","v":0},{"$f":"Transportation!G206","v":0},{"$f":"IF(ISNA(VLOOKUP($CX206,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX206,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,13800345,{"$f":"SUM((U206+V206+AA206+AC206+AF206+AI206+AK206+AN206+AO206+AP206)*'Weighting Factors'!O$12)+(MAX(AQ206,'Weighting Factors'!B206))","v":13800566},{"$f":"'LOB%'!F204","v":0.33},4554187,4626782,4554187,0.33,{"$f":"ROUND(IF(U206<=99.9,(U206*1.014331),0),1)","v":0},{"$f":"AND(U206>99.9,U206<=299.9)","v":false},{"$f":"IF(BS206=TRUE,ROUND((U206-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU206*U206,1)","v":0},{"$f":"AND(U206>299.9,U206<=1621.9)","v":false},{"$f":"IF(BW206=TRUE,ROUND((U206-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY206*U206,1)","v":0},{"$f":"ROUND(IF(U206>=1622,(U206*0.03504),0),1)","v":63.8},125,{"$f":"AL206/CB206","v":4.0720000000000001},{"$f":"IF(CC206<0.06,1,IF(CC206>=18.29,52,MATCH(CC206-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":43},{"$f":"VLOOKUP(CD206, 'Weighting Factors'!$U$5:$X$56,4)","v":730},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL206*CE206","v":371570},{"$f":"CG206*'Weighting Factors'!$Q$7","v":371570},419837,{"$f":"AM206/'Weighting Factors'!$O$5","v":89.2},0,0,0,{"$f":"SUM((AT206*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY206)*CM206","v":0},0,{"$f":"AE206/AD206","v":0.45900000000000002},{"$f":"IF(CP206>=50%,AE206*10.5%,0)","v":0},{"$f":"IF(AND(CP206>35%,CP206<50%),AE206*(CP206-35%)*0.7,0)","v":59.7},{"$f":"AU206+AR206","v":2932.5},{"$f":"'LOB Transfers'!G205","v":592044},{"$f":"'LOB Transfers'!J205","v":10930},{"$f":"'General Fund Transfers'!F205","v":2068287},{"$f":"SUM(R206+T206+AV206+AW206+AX206/6)","v":1672.2},"D0413"]
[415,"Brown","Hiawatha ",950.7,null,0,950.7,958.8,null,0,958.8,931.6,null,0,931.6,{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C206,VLOOKUP($CX207,'Audit Values'!$A:$BW,73,FALSE))","v":900.5},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F206,VLOOKUP($CX207,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},900.5,{"$f":"IF('Military Provision'!J207=\"YES\", MAX('2022 Legal Max'!O207,'2022 Legal Max'!K207,AVERAGE('2022 Legal Max'!G207,'2022 Legal Max'!K207,'2022 Legal Max'!O207)), MAX(O207, K207))","v":958.8},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL206,VLOOKUP($CX207,'Audit Values'!$A:$BU,58,FALSE))","v":4},962.8,249.4,{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM206,VLOOKUP($CX207,'Audit Values'!$A:$BW,62,FALSE))","v":1.4},{"$f":"(W207/6)*'Weighting Factors'!$O$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN206,VLOOKUP($CX207,'Audit Values'!$A:$BW,61,FALSE))","v":4},{"$f":"Y207*'Weighting Factors'!$O$8","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO206,VLOOKUP($CX207,'Audit Values'!$A:$BW,60,FALSE))","v":217.2},{"$f":"AB207/6*'Weighting Factors'!$O$6","v":18.100000000000001},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS206,VLOOKUP($CX207,'Audit Values'!$A:$BU,63,FALSE))","v":915},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP206,VLOOKUP($CX207,'Audit Values'!$A:$BU,64,FALSE))","v":318},{"$f":"IF(A207=207, AE207,(AE207))*'Weighting Factors'!$O$9","v":153.9},0,{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG206,VLOOKUP($CX207,'Audit Values'!$A:$BW,70,FALSE))","v":0.8},0.8,{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ206,VLOOKUP($CX207,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ207*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR206,VLOOKUP($CX207,'Audit Values'!$A:$BU,66,FALSE))","v":265},296429,{"$f":"AM207/'Weighting Factors'!$O$5","v":63},{"$f":"CK207/'Weighting Factors'!$O$5","v":0},{"$f":"CO207/'Weighting Factors'!$O$5","v":0},1076125,{"$f":"AQ207/'Weighting Factors'!$O$5","v":228.7},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X206,VLOOKUP($CX207,'Audit Values'!$A:$BU,47,FALSE))","v":0},1677.4,1448.7,{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA206,VLOOKUP($CX207,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB206,VLOOKUP($CX207,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},1,{"$f":"SUM(AV207*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW207*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX207*'Weighting Factors'!$R$12)","v":5709},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F207>0,VLOOKUP($CX207,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F207),'Weighting Factors'!F207,VLOOKUP($CX207,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX207,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F207=\"\",\"\",IF('Weighting Factors'!H207=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U207+V207+AA207+AC207+AF207+AI207+AK207++AN207+AO207+AS207+AP207)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY207","v":6823291},{"$f":"SUM((AT207+AP207)*'Weighting Factors'!$O$5)+AY207","v":7899553},{"$f":"IF('Weighting Factors'!F207>0,'Weighting Factors'!F207,'Preliminary SO66'!AV206)","v":8131225},7899553,{"$f":"'Weighting Factors'!E207","v":0},{"$f":"Transportation!G207","v":-2028},{"$f":"IF(ISNA(VLOOKUP($CX207,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX207,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-1064},-3092,7896461,{"$f":"SUM((U207+V207+AA207+AC207+AF207+AI207+AK207+AN207+AO207+AP207)*'Weighting Factors'!O$12)+(MAX(AQ207,'Weighting Factors'!B207))","v":7893707},{"$f":"'LOB%'!F205","v":0.31},2447049,2434499,2434499,0.30840000000000001,{"$f":"ROUND(IF(U207<=99.9,(U207*1.014331),0),1)","v":0},{"$f":"AND(U207>99.9,U207<=299.9)","v":false},{"$f":"IF(BS207=TRUE,ROUND((U207-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU207*U207,1)","v":0},{"$f":"AND(U207>299.9,U207<=1621.9)","v":true},{"$f":"IF(BW207=TRUE,ROUND((U207-300)*1.2375,4),0)","v":820.21500000000003},0.25900099999999998,{"$f":"ROUND(BY207*U207,1)","v":249.4},{"$f":"ROUND(IF(U207>=1622,(U207*0.03504),0),1)","v":0},331,{"$f":"AL207/CB207","v":0.80100000000000005},{"$f":"IF(CC207<0.06,1,IF(CC207>=18.29,52,MATCH(CC207-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD207, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL207*CE207","v":262350},{"$f":"CG207*'Weighting Factors'!$Q$7","v":262350},296429,{"$f":"AM207/'Weighting Factors'!$O$5","v":63},0,0,0,{"$f":"SUM((AT207*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY207)*CM207","v":0},0,{"$f":"AE207/AD207","v":0.34749999999999998},{"$f":"IF(CP207>=50%,AE207*10.5%,0)","v":0},{"$f":"IF(AND(CP207>35%,CP207<50%),AE207*(CP207-35%)*0.7,0)","v":0},{"$f":"AU207+AR207","v":1677.4},{"$f":"'LOB Transfers'!G206","v":223974},{"$f":"'LOB Transfers'!J206","v":974},{"$f":"'General Fund Transfers'!F206","v":728018},{"$f":"SUM(R207+T207+AV207+AW207+AX207/6)","v":905.7},"D0415"]
[416,"Miami","Louisburg ",1681.8,null,0,1681.8,1701.4,null,0,1701.4,1523.9,null,0,1523.9,{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C207,VLOOKUP($CX208,'Audit Values'!$A:$BW,73,FALSE))","v":1667.5},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F207,VLOOKUP($CX208,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1667.5,{"$f":"IF('Military Provision'!J208=\"YES\", MAX('2022 Legal Max'!O208,'2022 Legal Max'!K208,AVERAGE('2022 Legal Max'!G208,'2022 Legal Max'!K208,'2022 Legal Max'!O208)), MAX(O208, K208))","v":1701.4},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL207,VLOOKUP($CX208,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},1705.9,59.8,{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM207,VLOOKUP($CX208,'Audit Values'!$A:$BW,62,FALSE))","v":37.299999999999997},{"$f":"(W208/6)*'Weighting Factors'!$O$7","v":2.5},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN207,VLOOKUP($CX208,'Audit Values'!$A:$BW,61,FALSE))","v":22},{"$f":"Y208*'Weighting Factors'!$O$8","v":4.0999999999999996},4.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO207,VLOOKUP($CX208,'Audit Values'!$A:$BW,60,FALSE))","v":427.3},{"$f":"AB208/6*'Weighting Factors'!$O$6","v":35.6},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS207,VLOOKUP($CX208,'Audit Values'!$A:$BU,63,FALSE))","v":1686},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP207,VLOOKUP($CX208,'Audit Values'!$A:$BU,64,FALSE))","v":163},{"$f":"IF(A208=207, AE208,(AE208))*'Weighting Factors'!$O$9","v":78.900000000000006},0,{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG207,VLOOKUP($CX208,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ207,VLOOKUP($CX208,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ208*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR207,VLOOKUP($CX208,'Audit Values'!$A:$BU,66,FALSE))","v":607},514387,{"$f":"AM208/'Weighting Factors'!$O$5","v":109.3},{"$f":"CK208/'Weighting Factors'!$O$5","v":0},{"$f":"CO208/'Weighting Factors'!$O$5","v":31.7},1545250,{"$f":"AQ208/'Weighting Factors'!$O$5","v":328.4},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X207,VLOOKUP($CX208,'Audit Values'!$A:$BU,47,FALSE))","v":0},2322,2025.3,{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA207,VLOOKUP($CX208,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":20},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB207,VLOOKUP($CX208,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":4.0999999999999996},0,{"$f":"SUM(AV208*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW208*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX208*'Weighting Factors'!$R$12)","v":106970},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F208>0,VLOOKUP($CX208,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F208),'Weighting Factors'!F208,VLOOKUP($CX208,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX208,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F208=\"\",\"\",IF('Weighting Factors'!H208=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U208+V208+AA208+AC208+AF208+AI208+AK208++AN208+AO208+AS208+AP208)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY208","v":9638032},{"$f":"SUM((AT208+AP208)*'Weighting Factors'!$O$5)+AY208","v":11183482},{"$f":"IF('Weighting Factors'!F208>0,'Weighting Factors'!F208,'Preliminary SO66'!AV207)","v":12106801},11183482,{"$f":"'Weighting Factors'!E208","v":0},{"$f":"Transportation!G208","v":-65901},{"$f":"IF(ISNA(VLOOKUP($CX208,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX208,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-65901,11117581,{"$f":"SUM((U208+V208+AA208+AC208+AF208+AI208+AK208+AN208+AO208+AP208)*'Weighting Factors'!O$12)+(MAX(AQ208,'Weighting Factors'!B208))","v":11076312},{"$f":"'LOB%'!F206","v":0.33},3655183,3975999,3655183,0.33,{"$f":"ROUND(IF(U208<=99.9,(U208*1.014331),0),1)","v":0},{"$f":"AND(U208>99.9,U208<=299.9)","v":false},{"$f":"IF(BS208=TRUE,ROUND((U208-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU208*U208,1)","v":0},{"$f":"AND(U208>299.9,U208<=1621.9)","v":false},{"$f":"IF(BW208=TRUE,ROUND((U208-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY208*U208,1)","v":0},{"$f":"ROUND(IF(U208>=1622,(U208*0.03504),0),1)","v":59.8},156,{"$f":"AL208/CB208","v":3.891},{"$f":"IF(CC208<0.06,1,IF(CC208>=18.29,52,MATCH(CC208-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":42},{"$f":"VLOOKUP(CD208, 'Weighting Factors'!$U$5:$X$56,4)","v":750},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL208*CE208","v":455250},{"$f":"CG208*'Weighting Factors'!$Q$7","v":455250},514387,{"$f":"AM208/'Weighting Factors'!$O$5","v":109.3},0,161263,1.35E-2,{"$f":"SUM((AT208*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY208)*CM208","v":148963},148963,{"$f":"AE208/AD208","v":9.6699999999999994E-2},{"$f":"IF(CP208>=50%,AE208*10.5%,0)","v":0},{"$f":"IF(AND(CP208>35%,CP208<50%),AE208*(CP208-35%)*0.7,0)","v":0},{"$f":"AU208+AR208","v":2353.6999999999998},{"$f":"'LOB Transfers'!G207","v":122814},{"$f":"'LOB Transfers'!J207","v":6214},{"$f":"'General Fund Transfers'!F207","v":371303},{"$f":"SUM(R208+T208+AV208+AW208+AX208/6)","v":1696.1},"D0416"]
[417,"Morris","Morris County ",770.2,null,0,770.2,785.4,null,0,785.4,746.5,null,0,746.5,{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C208,VLOOKUP($CX209,'Audit Values'!$A:$BW,73,FALSE))","v":735},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F208,VLOOKUP($CX209,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},735,{"$f":"IF('Military Provision'!J209=\"YES\", MAX('2022 Legal Max'!O209,'2022 Legal Max'!K209,AVERAGE('2022 Legal Max'!G209,'2022 Legal Max'!K209,'2022 Legal Max'!O209)), MAX(O209, K209))","v":785.4},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL208,VLOOKUP($CX209,'Audit Values'!$A:$BU,58,FALSE))","v":14.5},799.9,251.4,{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM208,VLOOKUP($CX209,'Audit Values'!$A:$BW,62,FALSE))","v":11.5},{"$f":"(W209/6)*'Weighting Factors'!$O$7","v":0.8},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN208,VLOOKUP($CX209,'Audit Values'!$A:$BW,61,FALSE))","v":6},{"$f":"Y209*'Weighting Factors'!$O$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO208,VLOOKUP($CX209,'Audit Values'!$A:$BW,60,FALSE))","v":162},{"$f":"AB209/6*'Weighting Factors'!$O$6","v":13.5},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS208,VLOOKUP($CX209,'Audit Values'!$A:$BU,63,FALSE))","v":768},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP208,VLOOKUP($CX209,'Audit Values'!$A:$BU,64,FALSE))","v":288},{"$f":"IF(A209=207, AE209,(AE209))*'Weighting Factors'!$O$9","v":139.4},5,{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG208,VLOOKUP($CX209,'Audit Values'!$A:$BW,70,FALSE))","v":10.5},10.5,{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ208,VLOOKUP($CX209,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ209*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR208,VLOOKUP($CX209,'Audit Values'!$A:$BU,66,FALSE))","v":264},325140,{"$f":"AM209/'Weighting Factors'!$O$5","v":69.099999999999994},{"$f":"CK209/'Weighting Factors'!$O$5","v":0},{"$f":"CO209/'Weighting Factors'!$O$5","v":0},892677,{"$f":"AQ209/'Weighting Factors'!$O$5","v":189.7},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X208,VLOOKUP($CX209,'Audit Values'!$A:$BU,47,FALSE))","v":0},1474.6,1284.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA208,VLOOKUP($CX209,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB208,VLOOKUP($CX209,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV209*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW209*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX209*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F209>0,VLOOKUP($CX209,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F209),'Weighting Factors'!F209,VLOOKUP($CX209,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX209,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F209=\"\",\"\",IF('Weighting Factors'!H209=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U209+V209+AA209+AC209+AF209+AI209+AK209++AN209+AO209+AS209+AP209)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY209","v":6046739},{"$f":"SUM((AT209+AP209)*'Weighting Factors'!$O$5)+AY209","v":6939468},{"$f":"IF('Weighting Factors'!F209>0,'Weighting Factors'!F209,'Preliminary SO66'!AV208)","v":7480772},6939468,{"$f":"'Weighting Factors'!E209","v":0},{"$f":"Transportation!G209","v":0},{"$f":"IF(ISNA(VLOOKUP($CX209,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX209,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,6939468,{"$f":"SUM((U209+V209+AA209+AC209+AF209+AI209+AK209+AN209+AO209+AP209)*'Weighting Factors'!O$12)+(MAX(AQ209,'Weighting Factors'!B209))","v":6939416},{"$f":"'LOB%'!F207","v":0.33},2290007,2447977,2290007,0.33,{"$f":"ROUND(IF(U209<=99.9,(U209*1.014331),0),1)","v":0},{"$f":"AND(U209>99.9,U209<=299.9)","v":false},{"$f":"IF(BS209=TRUE,ROUND((U209-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU209*U209,1)","v":0},{"$f":"AND(U209>299.9,U209<=1621.9)","v":true},{"$f":"IF(BW209=TRUE,ROUND((U209-300)*1.2375,4),0)","v":618.62630000000001},0.31434600000000001,{"$f":"ROUND(BY209*U209,1)","v":251.4},{"$f":"ROUND(IF(U209>=1622,(U209*0.03504),0),1)","v":0},537,{"$f":"AL209/CB209","v":0.49199999999999999},{"$f":"IF(CC209<0.06,1,IF(CC209>=18.29,52,MATCH(CC209-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":25},{"$f":"VLOOKUP(CD209, 'Weighting Factors'!$U$5:$X$56,4)","v":1090},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL209*CE209","v":287760},{"$f":"CG209*'Weighting Factors'!$Q$7","v":287760},325140,{"$f":"AM209/'Weighting Factors'!$O$5","v":69.099999999999994},0,0,0,{"$f":"SUM((AT209*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY209)*CM209","v":0},0,{"$f":"AE209/AD209","v":0.375},{"$f":"IF(CP209>=50%,AE209*10.5%,0)","v":0},{"$f":"IF(AND(CP209>35%,CP209<50%),AE209*(CP209-35%)*0.7,0)","v":5},{"$f":"AU209+AR209","v":1474.6},{"$f":"'LOB Transfers'!G208","v":218696},{"$f":"'LOB Transfers'!J208","v":1832},{"$f":"'General Fund Transfers'!F208","v":705429},{"$f":"SUM(R209+T209+AV209+AW209+AX209/6)","v":749.5},"D0417"]
[418,"McPherson","McPherson ",2354.6,null,0,2354.6,2374.1999999999998,null,0,2374.1999999999998,2272.9,null,0,2272.9,{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C209,VLOOKUP($CX210,'Audit Values'!$A:$BW,73,FALSE))","v":2215},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F209,VLOOKUP($CX210,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2215,{"$f":"IF('Military Provision'!J210=\"YES\", MAX('2022 Legal Max'!O210,'2022 Legal Max'!K210,AVERAGE('2022 Legal Max'!G210,'2022 Legal Max'!K210,'2022 Legal Max'!O210)), MAX(O210, K210))","v":2374.1999999999998},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL209,VLOOKUP($CX210,'Audit Values'!$A:$BU,58,FALSE))","v":40.5},2414.6999999999998,84.6,{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM209,VLOOKUP($CX210,'Audit Values'!$A:$BW,62,FALSE))","v":116.4},{"$f":"(W210/6)*'Weighting Factors'!$O$7","v":7.7},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN209,VLOOKUP($CX210,'Audit Values'!$A:$BW,61,FALSE))","v":62},{"$f":"Y210*'Weighting Factors'!$O$8","v":11.5},11.5,{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO209,VLOOKUP($CX210,'Audit Values'!$A:$BW,60,FALSE))","v":692.5},{"$f":"AB210/6*'Weighting Factors'!$O$6","v":57.7},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS209,VLOOKUP($CX210,'Audit Values'!$A:$BU,63,FALSE))","v":2316},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP209,VLOOKUP($CX210,'Audit Values'!$A:$BU,64,FALSE))","v":649},{"$f":"IF(A210=207, AE210,(AE210))*'Weighting Factors'!$O$9","v":314.10000000000002},0,{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG209,VLOOKUP($CX210,'Audit Values'!$A:$BW,70,FALSE))","v":9.5},9.5,{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ209,VLOOKUP($CX210,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ210*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR209,VLOOKUP($CX210,'Audit Values'!$A:$BU,66,FALSE))","v":149},163304,{"$f":"AM210/'Weighting Factors'!$O$5","v":34.700000000000003},{"$f":"CK210/'Weighting Factors'!$O$5","v":0},{"$f":"CO210/'Weighting Factors'!$O$5","v":0},2782604,{"$f":"AQ210/'Weighting Factors'!$O$5","v":591.29999999999995},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X209,VLOOKUP($CX210,'Audit Values'!$A:$BU,47,FALSE))","v":0},3518.1,2926.8,{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA209,VLOOKUP($CX210,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB209,VLOOKUP($CX210,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV210*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW210*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX210*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F210>0,VLOOKUP($CX210,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F210),'Weighting Factors'!F210,VLOOKUP($CX210,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX210,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F210=\"\",\"\",IF('Weighting Factors'!H210=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U210+V210+AA210+AC210+AF210+AI210+AK210++AN210+AO210+AS210+AP210)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY210","v":13773521},{"$f":"SUM((AT210+AP210)*'Weighting Factors'!$O$5)+AY210","v":16556179},{"$f":"IF('Weighting Factors'!F210>0,'Weighting Factors'!F210,'Preliminary SO66'!AV209)","v":17699595},16556179,{"$f":"'Weighting Factors'!E210","v":0},{"$f":"Transportation!G210","v":0},{"$f":"IF(ISNA(VLOOKUP($CX210,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX210,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,16556179,{"$f":"SUM((U210+V210+AA210+AC210+AF210+AI210+AK210+AN210+AO210+AP210)*'Weighting Factors'!O$12)+(MAX(AQ210,'Weighting Factors'!B210))","v":16556125},{"$f":"'LOB%'!F208","v":0.33},5463521,5809940,5463521,0.33,{"$f":"ROUND(IF(U210<=99.9,(U210*1.014331),0),1)","v":0},{"$f":"AND(U210>99.9,U210<=299.9)","v":false},{"$f":"IF(BS210=TRUE,ROUND((U210-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU210*U210,1)","v":0},{"$f":"AND(U210>299.9,U210<=1621.9)","v":false},{"$f":"IF(BW210=TRUE,ROUND((U210-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY210*U210,1)","v":0},{"$f":"ROUND(IF(U210>=1622,(U210*0.03504),0),1)","v":84.6},156.30000000000001,{"$f":"AL210/CB210","v":0.95299999999999996},{"$f":"IF(CC210<0.06,1,IF(CC210>=18.29,52,MATCH(CC210-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":31},{"$f":"VLOOKUP(CD210, 'Weighting Factors'!$U$5:$X$56,4)","v":970},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL210*CE210","v":144530},{"$f":"CG210*'Weighting Factors'!$Q$7","v":144530},163304,{"$f":"AM210/'Weighting Factors'!$O$5","v":34.700000000000003},0,0,0,{"$f":"SUM((AT210*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY210)*CM210","v":0},0,{"$f":"AE210/AD210","v":0.2802},{"$f":"IF(CP210>=50%,AE210*10.5%,0)","v":0},{"$f":"IF(AND(CP210>35%,CP210<50%),AE210*(CP210-35%)*0.7,0)","v":0},{"$f":"AU210+AR210","v":3518.1},{"$f":"'LOB Transfers'!G209","v":493356},{"$f":"'LOB Transfers'!J209","v":18030},{"$f":"'General Fund Transfers'!F209","v":1522862},{"$f":"SUM(R210+T210+AV210+AW210+AX210/6)","v":2255.5},"D0418"]
[419,"McPherson","Canton-Galva ",319.89999999999998,null,0,319.89999999999998,328.5,null,0,328.5,290.2,null,0,290.2,{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C210,VLOOKUP($CX211,'Audit Values'!$A:$BW,73,FALSE))","v":297},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F210,VLOOKUP($CX211,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},297,{"$f":"IF('Military Provision'!J211=\"YES\", MAX('2022 Legal Max'!O211,'2022 Legal Max'!K211,AVERAGE('2022 Legal Max'!G211,'2022 Legal Max'!K211,'2022 Legal Max'!O211)), MAX(O211, K211))","v":328.5},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL210,VLOOKUP($CX211,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},332,157.1,{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM210,VLOOKUP($CX211,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W211/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN210,VLOOKUP($CX211,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y211*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO210,VLOOKUP($CX211,'Audit Values'!$A:$BW,60,FALSE))","v":53.3},{"$f":"AB211/6*'Weighting Factors'!$O$6","v":4.4000000000000004},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS210,VLOOKUP($CX211,'Audit Values'!$A:$BU,63,FALSE))","v":307},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP210,VLOOKUP($CX211,'Audit Values'!$A:$BU,64,FALSE))","v":81},{"$f":"IF(A211=207, AE211,(AE211))*'Weighting Factors'!$O$9","v":39.200000000000003},0,{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG210,VLOOKUP($CX211,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ210,VLOOKUP($CX211,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ211*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR210,VLOOKUP($CX211,'Audit Values'!$A:$BU,66,FALSE))","v":161},176456,{"$f":"AM211/'Weighting Factors'!$O$5","v":37.5},{"$f":"CK211/'Weighting Factors'!$O$5","v":0},{"$f":"CO211/'Weighting Factors'!$O$5","v":0},378295,{"$f":"AQ211/'Weighting Factors'!$O$5","v":80.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X210,VLOOKUP($CX211,'Audit Values'!$A:$BU,47,FALSE))","v":0},650.79999999999995,570.4,{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA210,VLOOKUP($CX211,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB210,VLOOKUP($CX211,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV211*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW211*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX211*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F211>0,VLOOKUP($CX211,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F211),'Weighting Factors'!F211,VLOOKUP($CX211,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX211,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F211=\"\",\"\",IF('Weighting Factors'!H211=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U211+V211+AA211+AC211+AF211+AI211+AK211++AN211+AO211+AS211+AP211)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY211","v":2684302},{"$f":"SUM((AT211+AP211)*'Weighting Factors'!$O$5)+AY211","v":3062665},{"$f":"IF('Weighting Factors'!F211>0,'Weighting Factors'!F211,'Preliminary SO66'!AV210)","v":3237081},3062665,{"$f":"'Weighting Factors'!E211","v":0},{"$f":"Transportation!G211","v":-43094},{"$f":"IF(ISNA(VLOOKUP($CX211,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX211,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-43094,3019571,{"$f":"SUM((U211+V211+AA211+AC211+AF211+AI211+AK211+AN211+AO211+AP211)*'Weighting Factors'!O$12)+(MAX(AQ211,'Weighting Factors'!B211))","v":3079219},{"$f":"'LOB%'!F209","v":0.33},1016142,1066646,1016142,0.33,{"$f":"ROUND(IF(U211<=99.9,(U211*1.014331),0),1)","v":0},{"$f":"AND(U211>99.9,U211<=299.9)","v":false},{"$f":"IF(BS211=TRUE,ROUND((U211-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU211*U211,1)","v":0},{"$f":"AND(U211>299.9,U211<=1621.9)","v":true},{"$f":"IF(BW211=TRUE,ROUND((U211-300)*1.2375,4),0)","v":39.6},0.47331400000000001,{"$f":"ROUND(BY211*U211,1)","v":157.1},{"$f":"ROUND(IF(U211>=1622,(U211*0.03504),0),1)","v":0},167.5,{"$f":"AL211/CB211","v":0.96099999999999997},{"$f":"IF(CC211<0.06,1,IF(CC211>=18.29,52,MATCH(CC211-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":31},{"$f":"VLOOKUP(CD211, 'Weighting Factors'!$U$5:$X$56,4)","v":970},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL211*CE211","v":156170},{"$f":"CG211*'Weighting Factors'!$Q$7","v":156170},176456,{"$f":"AM211/'Weighting Factors'!$O$5","v":37.5},0,0,0,{"$f":"SUM((AT211*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY211)*CM211","v":0},0,{"$f":"AE211/AD211","v":0.26379999999999998},{"$f":"IF(CP211>=50%,AE211*10.5%,0)","v":0},{"$f":"IF(AND(CP211>35%,CP211<50%),AE211*(CP211-35%)*0.7,0)","v":0},{"$f":"AU211+AR211","v":650.79999999999995},{"$f":"'LOB Transfers'!G210","v":61578},{"$f":"'LOB Transfers'!J210","v":305},{"$f":"'General Fund Transfers'!F210","v":184475},{"$f":"SUM(R211+T211+AV211+AW211+AX211/6)","v":300.5},"D0419"]
[420,"Osage","Osage City ",673.5,null,0,673.5,680.7,null,0,680.7,671,null,0,671,{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C211,VLOOKUP($CX212,'Audit Values'!$A:$BW,73,FALSE))","v":661},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F211,VLOOKUP($CX212,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},661,{"$f":"IF('Military Provision'!J212=\"YES\", MAX('2022 Legal Max'!O212,'2022 Legal Max'!K212,AVERAGE('2022 Legal Max'!G212,'2022 Legal Max'!K212,'2022 Legal Max'!O212)), MAX(O212, K212))","v":680.7},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL211,VLOOKUP($CX212,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},687.2,242.3,{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM211,VLOOKUP($CX212,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W212/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN211,VLOOKUP($CX212,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y212*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO211,VLOOKUP($CX212,'Audit Values'!$A:$BW,60,FALSE))","v":136.4},{"$f":"AB212/6*'Weighting Factors'!$O$6","v":11.4},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS211,VLOOKUP($CX212,'Audit Values'!$A:$BU,63,FALSE))","v":684},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP211,VLOOKUP($CX212,'Audit Values'!$A:$BU,64,FALSE))","v":214},{"$f":"IF(A212=207, AE212,(AE212))*'Weighting Factors'!$O$9","v":103.6},0,{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG211,VLOOKUP($CX212,'Audit Values'!$A:$BW,70,FALSE))","v":1.5},1.5,{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ211,VLOOKUP($CX212,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ212*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR211,VLOOKUP($CX212,'Audit Values'!$A:$BU,66,FALSE))","v":90.5},103279,{"$f":"AM212/'Weighting Factors'!$O$5","v":21.9},{"$f":"CK212/'Weighting Factors'!$O$5","v":0},{"$f":"CO212/'Weighting Factors'!$O$5","v":0},890980,{"$f":"AQ212/'Weighting Factors'!$O$5","v":189.3},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X211,VLOOKUP($CX212,'Audit Values'!$A:$BU,47,FALSE))","v":0},1257.2,1067.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA211,VLOOKUP($CX212,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB211,VLOOKUP($CX212,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},2,{"$f":"SUM(AV212*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW212*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX212*'Weighting Factors'!$R$12)","v":21418},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F212>0,VLOOKUP($CX212,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F212),'Weighting Factors'!F212,VLOOKUP($CX212,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX212,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F212=\"\",\"\",IF('Weighting Factors'!H212=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U212+V212+AA212+AC212+AF212+AI212+AK212++AN212+AO212+AS212+AP212)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY212","v":5046955},{"$f":"SUM((AT212+AP212)*'Weighting Factors'!$O$5)+AY212","v":5937801},{"$f":"IF('Weighting Factors'!F212>0,'Weighting Factors'!F212,'Preliminary SO66'!AV211)","v":6043147},5937801,{"$f":"'Weighting Factors'!E212","v":0},{"$f":"Transportation!G212","v":0},{"$f":"IF(ISNA(VLOOKUP($CX212,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX212,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5937801,{"$f":"SUM((U212+V212+AA212+AC212+AF212+AI212+AK212+AN212+AO212+AP212)*'Weighting Factors'!O$12)+(MAX(AQ212,'Weighting Factors'!B212))","v":5916517},{"$f":"'LOB%'!F210","v":0.31},1834120,1812944,1812944,0.30640000000000001,{"$f":"ROUND(IF(U212<=99.9,(U212*1.014331),0),1)","v":0},{"$f":"AND(U212>99.9,U212<=299.9)","v":false},{"$f":"IF(BS212=TRUE,ROUND((U212-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU212*U212,1)","v":0},{"$f":"AND(U212>299.9,U212<=1621.9)","v":true},{"$f":"IF(BW212=TRUE,ROUND((U212-300)*1.2375,4),0)","v":479.16},0.35263600000000001,{"$f":"ROUND(BY212*U212,1)","v":242.3},{"$f":"ROUND(IF(U212>=1622,(U212*0.03504),0),1)","v":0},127.3,{"$f":"AL212/CB212","v":0.71099999999999997},{"$f":"IF(CC212<0.06,1,IF(CC212>=18.29,52,MATCH(CC212-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":29},{"$f":"VLOOKUP(CD212, 'Weighting Factors'!$U$5:$X$56,4)","v":1010},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL212*CE212","v":91405},{"$f":"CG212*'Weighting Factors'!$Q$7","v":91405},103279,{"$f":"AM212/'Weighting Factors'!$O$5","v":21.9},0,0,0,{"$f":"SUM((AT212*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY212)*CM212","v":0},0,{"$f":"AE212/AD212","v":0.31290000000000001},{"$f":"IF(CP212>=50%,AE212*10.5%,0)","v":0},{"$f":"IF(AND(CP212>35%,CP212<50%),AE212*(CP212-35%)*0.7,0)","v":0},{"$f":"AU212+AR212","v":1257.2},{"$f":"'LOB Transfers'!G211","v":150112},{"$f":"'LOB Transfers'!J211","v":0},{"$f":"'General Fund Transfers'!F211","v":494601},{"$f":"SUM(R212+T212+AV212+AW212+AX212/6)","v":671.8},"D0420"]
[421,"Osage","Lyndon ",418,null,0,418,417.5,null,0,417.5,379.5,null,0,379.5,{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C212,VLOOKUP($CX213,'Audit Values'!$A:$BW,73,FALSE))","v":422},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F212,VLOOKUP($CX213,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},422,{"$f":"IF('Military Provision'!J213=\"YES\", MAX('2022 Legal Max'!O213,'2022 Legal Max'!K213,AVERAGE('2022 Legal Max'!G213,'2022 Legal Max'!K213,'2022 Legal Max'!O213)), MAX(O213, K213))","v":417.5},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL212,VLOOKUP($CX213,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},421,186.5,{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM212,VLOOKUP($CX213,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W213/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN212,VLOOKUP($CX213,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y213*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO212,VLOOKUP($CX213,'Audit Values'!$A:$BW,60,FALSE))","v":87.4},{"$f":"AB213/6*'Weighting Factors'!$O$6","v":7.3},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS212,VLOOKUP($CX213,'Audit Values'!$A:$BU,63,FALSE))","v":437},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP212,VLOOKUP($CX213,'Audit Values'!$A:$BU,64,FALSE))","v":103},{"$f":"IF(A213=207, AE213,(AE213))*'Weighting Factors'!$O$9","v":49.9},{"$f":"MAX(CQ213,CR213)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG212,VLOOKUP($CX213,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ212,VLOOKUP($CX213,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ213*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR212,VLOOKUP($CX213,'Audit Values'!$A:$BU,66,FALSE))","v":153},153858,{"$f":"AM213/'Weighting Factors'!$O$5","v":32.700000000000003},{"$f":"CK213/'Weighting Factors'!$O$5","v":0},{"$f":"CO213/'Weighting Factors'!$O$5","v":0},556014,{"$f":"AQ213/'Weighting Factors'!$O$5","v":118.2},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X212,VLOOKUP($CX213,'Audit Values'!$A:$BU,47,FALSE))","v":0},815.6,697.4,{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA212,VLOOKUP($CX213,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB212,VLOOKUP($CX213,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV213*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW213*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX213*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F213>0,VLOOKUP($CX213,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F213),'Weighting Factors'!F213,VLOOKUP($CX213,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX213,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F213=\"\",\"\",IF('Weighting Factors'!H213=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U213+V213+AA213+AC213+AF213+AI213+AK213++AN213+AO213+AS213+AP213)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY213","v":3281964},{"$f":"SUM((AT213+AP213)*'Weighting Factors'!$O$5)+AY213","v":3838214},{"$f":"IF('Weighting Factors'!F213>0,'Weighting Factors'!F213,'Preliminary SO66'!AV212)","v":3970452},3838214,{"$f":"'Weighting Factors'!E213","v":0},{"$f":"Transportation!G213","v":-22575},{"$f":"IF(ISNA(VLOOKUP($CX213,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX213,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-22575,3815639,{"$f":"SUM((U213+V213+AA213+AC213+AF213+AI213+AK213+AN213+AO213+AP213)*'Weighting Factors'!O$12)+(MAX(AQ213,'Weighting Factors'!B213))","v":3837978},{"$f":"'LOB%'!F211","v":0.31},1189773,1230785,1189773,0.31,{"$f":"ROUND(IF(U213<=99.9,(U213*1.014331),0),1)","v":0},{"$f":"AND(U213>99.9,U213<=299.9)","v":false},{"$f":"IF(BS213=TRUE,ROUND((U213-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU213*U213,1)","v":0},{"$f":"AND(U213>299.9,U213<=1621.9)","v":true},{"$f":"IF(BW213=TRUE,ROUND((U213-300)*1.2375,4),0)","v":149.73750000000001},0.443077,{"$f":"ROUND(BY213*U213,1)","v":186.5},{"$f":"ROUND(IF(U213>=1622,(U213*0.03504),0),1)","v":0},109,{"$f":"AL213/CB213","v":1.4039999999999999},{"$f":"IF(CC213<0.06,1,IF(CC213>=18.29,52,MATCH(CC213-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":35},{"$f":"VLOOKUP(CD213, 'Weighting Factors'!$U$5:$X$56,4)","v":890},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL213*CE213","v":136170},{"$f":"CG213*'Weighting Factors'!$Q$7","v":136170},153858,{"$f":"AM213/'Weighting Factors'!$O$5","v":32.700000000000003},0,0,0,{"$f":"SUM((AT213*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY213)*CM213","v":0},0,{"$f":"AE213/AD213","v":0.23569999999999999},{"$f":"IF(CP213>=50%,AE213*10.5%,0)","v":0},{"$f":"IF(AND(CP213>35%,CP213<50%),AE213*(CP213-35%)*0.7,0)","v":0},{"$f":"AU213+AR213","v":815.6},{"$f":"'LOB Transfers'!G212","v":73052},{"$f":"'LOB Transfers'!J212","v":0},{"$f":"'General Fund Transfers'!F212","v":234829},{"$f":"SUM(R213+T213+AV213+AW213+AX213/6)","v":425.5},"D0421"]
[422,"Kiowa","Kiowa County ",252,null,0,252,231.2,null,0,231.2,242,null,0,242,{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C213,VLOOKUP($CX214,'Audit Values'!$A:$BW,73,FALSE))","v":291},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F213,VLOOKUP($CX214,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},291,{"$f":"IF('Military Provision'!J214=\"YES\", MAX('2022 Legal Max'!O214,'2022 Legal Max'!K214,AVERAGE('2022 Legal Max'!G214,'2022 Legal Max'!K214,'2022 Legal Max'!O214)), MAX(O214, K214))","v":242},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL213,VLOOKUP($CX214,'Audit Values'!$A:$BU,58,FALSE))","v":4},246,154.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM213,VLOOKUP($CX214,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W214/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN213,VLOOKUP($CX214,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y214*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO213,VLOOKUP($CX214,'Audit Values'!$A:$BW,60,FALSE))","v":85.7},{"$f":"AB214/6*'Weighting Factors'!$O$6","v":7.1},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS213,VLOOKUP($CX214,'Audit Values'!$A:$BU,63,FALSE))","v":302},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP213,VLOOKUP($CX214,'Audit Values'!$A:$BU,64,FALSE))","v":91},{"$f":"IF(A214=207, AE214,(AE214))*'Weighting Factors'!$O$9","v":44},0,{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG213,VLOOKUP($CX214,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ213,VLOOKUP($CX214,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ214*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR213,VLOOKUP($CX214,'Audit Values'!$A:$BU,66,FALSE))","v":97.5},139910,{"$f":"AM214/'Weighting Factors'!$O$5","v":29.7},{"$f":"CK214/'Weighting Factors'!$O$5","v":0},{"$f":"CO214/'Weighting Factors'!$O$5","v":0},349906,{"$f":"AQ214/'Weighting Factors'!$O$5","v":74.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X213,VLOOKUP($CX214,'Audit Values'!$A:$BU,47,FALSE))","v":0},555.5,481.1,{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA213,VLOOKUP($CX214,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":79},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB213,VLOOKUP($CX214,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},32,{"$f":"SUM(AV214*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW214*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX214*'Weighting Factors'!$R$12)","v":417688},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F214>0,VLOOKUP($CX214,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F214),'Weighting Factors'!F214,VLOOKUP($CX214,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX214,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F214=\"\",\"\",IF('Weighting Factors'!H214=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U214+V214+AA214+AC214+AF214+AI214+AK214++AN214+AO214+AS214+AP214)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY214","v":2681745},{"$f":"SUM((AT214+AP214)*'Weighting Factors'!$O$5)+AY214","v":3031871},{"$f":"IF('Weighting Factors'!F214>0,'Weighting Factors'!F214,'Preliminary SO66'!AV213)","v":3296603},3031871,{"$f":"'Weighting Factors'!E214","v":0},{"$f":"Transportation!G214","v":0},{"$f":"IF(ISNA(VLOOKUP($CX214,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX214,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3031871,{"$f":"SUM((U214+V214+AA214+AC214+AF214+AI214+AK214+AN214+AO214+AP214)*'Weighting Factors'!O$12)+(MAX(AQ214,'Weighting Factors'!B214))","v":2613963},{"$f":"'LOB%'!F212","v":0.31},810329,814592,810329,0.31,{"$f":"ROUND(IF(U214<=99.9,(U214*1.014331),0),1)","v":0},{"$f":"AND(U214>99.9,U214<=299.9)","v":true},{"$f":"IF(BS214=TRUE,ROUND((U214-100)*9.655,3),0)","v":1409.63},0.62732500000000002,{"$f":"ROUND(BU214*U214,1)","v":154.30000000000001},{"$f":"AND(U214>299.9,U214<=1621.9)","v":false},{"$f":"IF(BW214=TRUE,ROUND((U214-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY214*U214,1)","v":0},{"$f":"ROUND(IF(U214>=1622,(U214*0.03504),0),1)","v":0},459.8,{"$f":"AL214/CB214","v":0.21199999999999999},{"$f":"IF(CC214<0.06,1,IF(CC214>=18.29,52,MATCH(CC214-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":16},{"$f":"VLOOKUP(CD214, 'Weighting Factors'!$U$5:$X$56,4)","v":1270},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL214*CE214","v":123825},{"$f":"CG214*'Weighting Factors'!$Q$7","v":123825},139910,{"$f":"AM214/'Weighting Factors'!$O$5","v":29.7},0,0,0,{"$f":"SUM((AT214*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY214)*CM214","v":0},0,{"$f":"AE214/AD214","v":0.30130000000000001},{"$f":"IF(CP214>=50%,AE214*10.5%,0)","v":0},{"$f":"IF(AND(CP214>35%,CP214<50%),AE214*(CP214-35%)*0.7,0)","v":0},{"$f":"AU214+AR214","v":555.5},{"$f":"'LOB Transfers'!G213","v":64664},{"$f":"'LOB Transfers'!J213","v":0},{"$f":"'General Fund Transfers'!F213","v":207064},{"$f":"SUM(R214+T214+AV214+AW214+AX214/6)","v":379.3},"D0422"]
[423,"McPherson","Moundridge ",394.1,null,0,394.1,401,null,0,401,404.5,null,0,404.5,{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C214,VLOOKUP($CX215,'Audit Values'!$A:$BW,73,FALSE))","v":434.1},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F214,VLOOKUP($CX215,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},434.1,{"$f":"IF('Military Provision'!J215=\"YES\", MAX('2022 Legal Max'!O215,'2022 Legal Max'!K215,AVERAGE('2022 Legal Max'!G215,'2022 Legal Max'!K215,'2022 Legal Max'!O215)), MAX(O215, K215))","v":404.5},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL214,VLOOKUP($CX215,'Audit Values'!$A:$BU,58,FALSE))","v":14},418.5,185.8,{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM214,VLOOKUP($CX215,'Audit Values'!$A:$BW,62,FALSE))","v":6.9},{"$f":"(W215/6)*'Weighting Factors'!$O$7","v":0.5},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN214,VLOOKUP($CX215,'Audit Values'!$A:$BW,61,FALSE))","v":4},{"$f":"Y215*'Weighting Factors'!$O$8","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO214,VLOOKUP($CX215,'Audit Values'!$A:$BW,60,FALSE))","v":121.7},{"$f":"AB215/6*'Weighting Factors'!$O$6","v":10.1},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS214,VLOOKUP($CX215,'Audit Values'!$A:$BU,63,FALSE))","v":467},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP214,VLOOKUP($CX215,'Audit Values'!$A:$BU,64,FALSE))","v":102},{"$f":"IF(A215=207, AE215,(AE215))*'Weighting Factors'!$O$9","v":49.4},0,{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG214,VLOOKUP($CX215,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ214,VLOOKUP($CX215,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ215*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR214,VLOOKUP($CX215,'Audit Values'!$A:$BU,66,FALSE))","v":117},133520,{"$f":"AM215/'Weighting Factors'!$O$5","v":28.4},{"$f":"CK215/'Weighting Factors'!$O$5","v":0},{"$f":"CO215/'Weighting Factors'!$O$5","v":0},493364,{"$f":"AQ215/'Weighting Factors'!$O$5","v":104.8},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X214,VLOOKUP($CX215,'Audit Values'!$A:$BU,47,FALSE))","v":0},797.7,692.9,{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA214,VLOOKUP($CX215,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB214,VLOOKUP($CX215,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV215*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW215*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX215*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F215>0,VLOOKUP($CX215,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F215),'Weighting Factors'!F215,VLOOKUP($CX215,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX215,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F215=\"\",\"\",IF('Weighting Factors'!H215=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U215+V215+AA215+AC215+AF215+AI215+AK215++AN215+AO215+AS215+AP215)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY215","v":3260787},{"$f":"SUM((AT215+AP215)*'Weighting Factors'!$O$5)+AY215","v":3753976},{"$f":"IF('Weighting Factors'!F215>0,'Weighting Factors'!F215,'Preliminary SO66'!AV214)","v":3845273},3753976,{"$f":"'Weighting Factors'!E215","v":0},{"$f":"Transportation!G215","v":-22077},{"$f":"IF(ISNA(VLOOKUP($CX215,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX215,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-22077,3731899,{"$f":"SUM((U215+V215+AA215+AC215+AF215+AI215+AK215+AN215+AO215+AP215)*'Weighting Factors'!O$12)+(MAX(AQ215,'Weighting Factors'!B215))","v":3754151},{"$f":"'LOB%'!F213","v":0.33},1238870,1269015,1238870,0.33,{"$f":"ROUND(IF(U215<=99.9,(U215*1.014331),0),1)","v":0},{"$f":"AND(U215>99.9,U215<=299.9)","v":false},{"$f":"IF(BS215=TRUE,ROUND((U215-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU215*U215,1)","v":0},{"$f":"AND(U215>299.9,U215<=1621.9)","v":true},{"$f":"IF(BW215=TRUE,ROUND((U215-300)*1.2375,4),0)","v":146.6438},0.44392599999999999,{"$f":"ROUND(BY215*U215,1)","v":185.8},{"$f":"ROUND(IF(U215>=1622,(U215*0.03504),0),1)","v":0},156,{"$f":"AL215/CB215","v":0.75},{"$f":"IF(CC215<0.06,1,IF(CC215>=18.29,52,MATCH(CC215-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":29},{"$f":"VLOOKUP(CD215, 'Weighting Factors'!$U$5:$X$56,4)","v":1010},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL215*CE215","v":118170},{"$f":"CG215*'Weighting Factors'!$Q$7","v":118170},133520,{"$f":"AM215/'Weighting Factors'!$O$5","v":28.4},0,0,0,{"$f":"SUM((AT215*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY215)*CM215","v":0},0,{"$f":"AE215/AD215","v":0.21840000000000001},{"$f":"IF(CP215>=50%,AE215*10.5%,0)","v":0},{"$f":"IF(AND(CP215>35%,CP215<50%),AE215*(CP215-35%)*0.7,0)","v":0},{"$f":"AU215+AR215","v":797.7},{"$f":"'LOB Transfers'!G214","v":78049},{"$f":"'LOB Transfers'!J214","v":1115},{"$f":"'General Fund Transfers'!F214","v":232476},{"$f":"SUM(R215+T215+AV215+AW215+AX215/6)","v":448.1},"D0423"]
[426,"Republic","Pike Valley ",200,null,0,200,200,null,0,200,200,null,0,200,{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C215,VLOOKUP($CX216,'Audit Values'!$A:$BW,73,FALSE))","v":202},{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F215,VLOOKUP($CX216,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},202,{"$f":"IF('Military Provision'!J216=\"YES\", MAX('2022 Legal Max'!O216,'2022 Legal Max'!K216,AVERAGE('2022 Legal Max'!G216,'2022 Legal Max'!K216,'2022 Legal Max'!O216)), MAX(O216, K216))","v":200},{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL215,VLOOKUP($CX216,'Audit Values'!$A:$BU,58,FALSE))","v":4.5999999999999996},204.6,150.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM215,VLOOKUP($CX216,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W216/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN215,VLOOKUP($CX216,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y216*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO215,VLOOKUP($CX216,'Audit Values'!$A:$BW,60,FALSE))","v":79.7},{"$f":"AB216/6*'Weighting Factors'!$O$6","v":6.6},{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS215,VLOOKUP($CX216,'Audit Values'!$A:$BU,63,FALSE))","v":214},{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP215,VLOOKUP($CX216,'Audit Values'!$A:$BU,64,FALSE))","v":64},{"$f":"IF(A216=207, AE216,(AE216))*'Weighting Factors'!$O$9","v":31},0,{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG215,VLOOKUP($CX216,'Audit Values'!$A:$BW,70,FALSE))","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ215,VLOOKUP($CX216,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ216*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR215,VLOOKUP($CX216,'Audit Values'!$A:$BU,66,FALSE))","v":75},97454,{"$f":"AM216/'Weighting Factors'!$O$5","v":20.7},{"$f":"CK216/'Weighting Factors'!$O$5","v":0},{"$f":"CO216/'Weighting Factors'!$O$5","v":0},185797,{"$f":"AQ216/'Weighting Factors'!$O$5","v":39.5},{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X215,VLOOKUP($CX216,'Audit Values'!$A:$BU,47,FALSE))","v":0},453.6,414.1,{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA215,VLOOKUP($CX216,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB215,VLOOKUP($CX216,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV216*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW216*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX216*'Weighting Factors'!$R$12)","v":0},21,{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX216,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F216=\"\",\"\",IF('Weighting Factors'!H216=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U216+V216+AA216+AC216+AF216+AI216+AK216++AN216+AO216+AS216+AP216)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY216","v":1948755},{"$f":"SUM((AT216+AP216)*'Weighting Factors'!$O$5)+AY216","v":2134642},{"$f":"IF('Weighting Factors'!F216>0,'Weighting Factors'!F216,'Preliminary SO66'!AV215)","v":2133700},2133700,{"$f":"'Weighting Factors'!E216","v":0},{"$f":"Transportation!G216","v":0},{"$f":"IF(ISNA(VLOOKUP($CX216,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX216,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2133700,{"$f":"SUM((U216+V216+AA216+AC216+AF216+AI216+AK216+AN216+AO216+AP216)*'Weighting Factors'!O$12)+(MAX(AQ216,'Weighting Factors'!B216))","v":2240113},{"$f":"'LOB%'!F214","v":0.31},694435,660000,660000,0.29459999999999997,{"$f":"ROUND(IF(U216<=99.9,(U216*1.014331),0),1)","v":0},{"$f":"AND(U216>99.9,U216<=299.9)","v":true},{"$f":"IF(BS216=TRUE,ROUND((U216-100)*9.655,3),0)","v":1009.913},0.73706499999999997,{"$f":"ROUND(BU216*U216,1)","v":150.80000000000001},{"$f":"AND(U216>299.9,U216<=1621.9)","v":false},{"$f":"IF(BW216=TRUE,ROUND((U216-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY216*U216,1)","v":0},{"$f":"ROUND(IF(U216>=1622,(U216*0.03504),0),1)","v":0},194.8,{"$f":"AL216/CB216","v":0.38500000000000001},{"$f":"IF(CC216<0.06,1,IF(CC216>=18.29,52,MATCH(CC216-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":22},{"$f":"VLOOKUP(CD216, 'Weighting Factors'!$U$5:$X$56,4)","v":1150},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL216*CE216","v":86250},{"$f":"CG216*'Weighting Factors'!$Q$7","v":86250},97454,{"$f":"AM216/'Weighting Factors'!$O$5","v":20.7},0,0,0,{"$f":"SUM((AT216*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY216)*CM216","v":0},0,{"$f":"AE216/AD216","v":0.29909999999999998},{"$f":"IF(CP216>=50%,AE216*10.5%,0)","v":0},{"$f":"IF(AND(CP216>35%,CP216<50%),AE216*(CP216-35%)*0.7,0)","v":0},{"$f":"AU216+AR216","v":453.6},{"$f":"'LOB Transfers'!G215","v":45540},{"$f":"'LOB Transfers'!J215","v":0},{"$f":"'General Fund Transfers'!F215","v":147768},{"$f":"SUM(R216+T216+AV216+AW216+AX216/6)","v":206.6},"D0426"]
[428,"Barton","Great Bend ",2802.5,null,0,2802.5,2832.4,null,0,2832.4,2804.9,null,0,2804.9,{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C216,VLOOKUP($CX217,'Audit Values'!$A:$BW,73,FALSE))","v":2733.1},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F216,VLOOKUP($CX217,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2733.1,{"$f":"IF('Military Provision'!J217=\"YES\", MAX('2022 Legal Max'!O217,'2022 Legal Max'!K217,AVERAGE('2022 Legal Max'!G217,'2022 Legal Max'!K217,'2022 Legal Max'!O217)), MAX(O217, K217))","v":2832.4},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL216,VLOOKUP($CX217,'Audit Values'!$A:$BU,58,FALSE))","v":47},2879.4,100.9,{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM216,VLOOKUP($CX217,'Audit Values'!$A:$BW,62,FALSE))","v":1511.9},{"$f":"(W217/6)*'Weighting Factors'!$O$7","v":99.5},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN216,VLOOKUP($CX217,'Audit Values'!$A:$BW,61,FALSE))","v":505},{"$f":"Y217*'Weighting Factors'!$O$8","v":93.4},99.5,{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO216,VLOOKUP($CX217,'Audit Values'!$A:$BW,60,FALSE))","v":627.6},{"$f":"AB217/6*'Weighting Factors'!$O$6","v":52.3},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS216,VLOOKUP($CX217,'Audit Values'!$A:$BU,63,FALSE))","v":2846},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP216,VLOOKUP($CX217,'Audit Values'!$A:$BU,64,FALSE))","v":1467},{"$f":"IF(A217=207, AE217,(AE217))*'Weighting Factors'!$O$9","v":710},154,{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG216,VLOOKUP($CX217,'Audit Values'!$A:$BW,70,FALSE))","v":131.19999999999999},154,{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ216,VLOOKUP($CX217,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ217*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR216,VLOOKUP($CX217,'Audit Values'!$A:$BU,66,FALSE))","v":156},174502,{"$f":"AM217/'Weighting Factors'!$O$5","v":37.1},{"$f":"CK217/'Weighting Factors'!$O$5","v":0},{"$f":"CO217/'Weighting Factors'!$O$5","v":0},2432105,{"$f":"AQ217/'Weighting Factors'!$O$5","v":516.79999999999995},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X216,VLOOKUP($CX217,'Audit Values'!$A:$BU,47,FALSE))","v":0},4550,4033.2,{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA216,VLOOKUP($CX217,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB216,VLOOKUP($CX217,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV217*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW217*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX217*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F217>0,VLOOKUP($CX217,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F217),'Weighting Factors'!F217,VLOOKUP($CX217,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX217,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F217=\"\",\"\",IF('Weighting Factors'!H217=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U217+V217+AA217+AC217+AF217+AI217+AK217++AN217+AO217+AS217+AP217)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY217","v":18980239},{"$f":"SUM((AT217+AP217)*'Weighting Factors'!$O$5)+AY217","v":21412300},{"$f":"IF('Weighting Factors'!F217>0,'Weighting Factors'!F217,'Preliminary SO66'!AV216)","v":22059375},21412300,{"$f":"'Weighting Factors'!E217","v":0},{"$f":"Transportation!G217","v":-104975},{"$f":"IF(ISNA(VLOOKUP($CX217,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX217,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-104975,21307325,{"$f":"SUM((U217+V217+AA217+AC217+AF217+AI217+AK217+AN217+AO217+AP217)*'Weighting Factors'!O$12)+(MAX(AQ217,'Weighting Factors'!B217))","v":21412344},{"$f":"'LOB%'!F215","v":0.31},6637827,6838397,6637827,0.31,{"$f":"ROUND(IF(U217<=99.9,(U217*1.014331),0),1)","v":0},{"$f":"AND(U217>99.9,U217<=299.9)","v":false},{"$f":"IF(BS217=TRUE,ROUND((U217-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU217*U217,1)","v":0},{"$f":"AND(U217>299.9,U217<=1621.9)","v":false},{"$f":"IF(BW217=TRUE,ROUND((U217-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY217*U217,1)","v":0},{"$f":"ROUND(IF(U217>=1622,(U217*0.03504),0),1)","v":100.9},190,{"$f":"AL217/CB217","v":0.82099999999999995},{"$f":"IF(CC217<0.06,1,IF(CC217>=18.29,52,MATCH(CC217-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD217, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL217*CE217","v":154440},{"$f":"CG217*'Weighting Factors'!$Q$7","v":154440},174502,{"$f":"AM217/'Weighting Factors'!$O$5","v":37.1},0,0,0,{"$f":"SUM((AT217*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY217)*CM217","v":0},0,{"$f":"AE217/AD217","v":0.51549999999999996},{"$f":"IF(CP217>=50%,AE217*10.5%,0)","v":154},{"$f":"IF(AND(CP217>35%,CP217<50%),AE217*(CP217-35%)*0.7,0)","v":0},{"$f":"AU217+AR217","v":4550},{"$f":"'LOB Transfers'!G216","v":1046785},{"$f":"'LOB Transfers'!J216","v":146696},{"$f":"'General Fund Transfers'!F216","v":4065984},{"$f":"SUM(R217+T217+AV217+AW217+AX217/6)","v":2780.1},"D0428"]
[429,"Doniphan","Troy Public Schools ",349,null,0,349,337.4,null,0,337.4,309.7,null,0,309.7,{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C217,VLOOKUP($CX218,'Audit Values'!$A:$BW,73,FALSE))","v":317.7},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F217,VLOOKUP($CX218,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},317.7,{"$f":"IF('Military Provision'!J218=\"YES\", MAX('2022 Legal Max'!O218,'2022 Legal Max'!K218,AVERAGE('2022 Legal Max'!G218,'2022 Legal Max'!K218,'2022 Legal Max'!O218)), MAX(O218, K218))","v":337.4},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL217,VLOOKUP($CX218,'Audit Values'!$A:$BU,58,FALSE))","v":3},340.4,160.1,{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM217,VLOOKUP($CX218,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W218/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN217,VLOOKUP($CX218,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y218*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO217,VLOOKUP($CX218,'Audit Values'!$A:$BW,60,FALSE))","v":101.7},{"$f":"AB218/6*'Weighting Factors'!$O$6","v":8.5},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS217,VLOOKUP($CX218,'Audit Values'!$A:$BU,63,FALSE))","v":326},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP217,VLOOKUP($CX218,'Audit Values'!$A:$BU,64,FALSE))","v":35},{"$f":"IF(A218=207, AE218,(AE218))*'Weighting Factors'!$O$9","v":16.899999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG217,VLOOKUP($CX218,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ217,VLOOKUP($CX218,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ218*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR217,VLOOKUP($CX218,'Audit Values'!$A:$BU,66,FALSE))","v":68.5},78172,{"$f":"AM218/'Weighting Factors'!$O$5","v":16.600000000000001},{"$f":"CK218/'Weighting Factors'!$O$5","v":0},{"$f":"CO218/'Weighting Factors'!$O$5","v":0},451599,{"$f":"AQ218/'Weighting Factors'!$O$5","v":96},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X217,VLOOKUP($CX218,'Audit Values'!$A:$BU,47,FALSE))","v":0},638.5,542.5,{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA217,VLOOKUP($CX218,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB217,VLOOKUP($CX218,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV218*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW218*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX218*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F218>0,VLOOKUP($CX218,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F218),'Weighting Factors'!F218,VLOOKUP($CX218,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX218,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F218=\"\",\"\",IF('Weighting Factors'!H218=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U218+V218+AA218+AC218+AF218+AI218+AK218++AN218+AO218+AS218+AP218)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY218","v":2553005},{"$f":"SUM((AT218+AP218)*'Weighting Factors'!$O$5)+AY218","v":3004781},{"$f":"IF('Weighting Factors'!F218>0,'Weighting Factors'!F218,'Preliminary SO66'!AV217)","v":3137490},3004781,{"$f":"'Weighting Factors'!E218","v":0},{"$f":"Transportation!G218","v":0},{"$f":"IF(ISNA(VLOOKUP($CX218,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX218,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3004781,{"$f":"SUM((U218+V218+AA218+AC218+AF218+AI218+AK218+AN218+AO218+AP218)*'Weighting Factors'!O$12)+(MAX(AQ218,'Weighting Factors'!B218))","v":3004604},{"$f":"'LOB%'!F216","v":0.31},931427,972554,931427,0.31,{"$f":"ROUND(IF(U218<=99.9,(U218*1.014331),0),1)","v":0},{"$f":"AND(U218>99.9,U218<=299.9)","v":false},{"$f":"IF(BS218=TRUE,ROUND((U218-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU218*U218,1)","v":0},{"$f":"AND(U218>299.9,U218<=1621.9)","v":true},{"$f":"IF(BW218=TRUE,ROUND((U218-300)*1.2375,4),0)","v":49.994999999999997},0.47045999999999999,{"$f":"ROUND(BY218*U218,1)","v":160.1},{"$f":"ROUND(IF(U218>=1622,(U218*0.03504),0),1)","v":0},95,{"$f":"AL218/CB218","v":0.72099999999999997},{"$f":"IF(CC218<0.06,1,IF(CC218>=18.29,52,MATCH(CC218-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":29},{"$f":"VLOOKUP(CD218, 'Weighting Factors'!$U$5:$X$56,4)","v":1010},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL218*CE218","v":69185},{"$f":"CG218*'Weighting Factors'!$Q$7","v":69185},78172,{"$f":"AM218/'Weighting Factors'!$O$5","v":16.600000000000001},0,0,0,{"$f":"SUM((AT218*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY218)*CM218","v":0},0,{"$f":"AE218/AD218","v":0.1074},{"$f":"IF(CP218>=50%,AE218*10.5%,0)","v":0},{"$f":"IF(AND(CP218>35%,CP218<50%),AE218*(CP218-35%)*0.7,0)","v":0},{"$f":"AU218+AR218","v":638.5},{"$f":"'LOB Transfers'!G217","v":24776},{"$f":"'LOB Transfers'!J217","v":0},{"$f":"'General Fund Transfers'!F217","v":79531},{"$f":"SUM(R218+T218+AV218+AW218+AX218/6)","v":320.7},"D0429"]
[430,"Brown","South Brown County ",513.4,null,0,513.4,515,null,0,515,463.7,null,0,463.7,{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C218,VLOOKUP($CX219,'Audit Values'!$A:$BW,73,FALSE))","v":499},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F218,VLOOKUP($CX219,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},499,{"$f":"IF('Military Provision'!J219=\"YES\", MAX('2022 Legal Max'!O219,'2022 Legal Max'!K219,AVERAGE('2022 Legal Max'!G219,'2022 Legal Max'!K219,'2022 Legal Max'!O219)), MAX(O219, K219))","v":515},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL218,VLOOKUP($CX219,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},519.5,212.8,{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM218,VLOOKUP($CX219,'Audit Values'!$A:$BW,62,FALSE))","v":14.9},{"$f":"(W219/6)*'Weighting Factors'!$O$7","v":1},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN218,VLOOKUP($CX219,'Audit Values'!$A:$BW,61,FALSE))","v":8},{"$f":"Y219*'Weighting Factors'!$O$8","v":1.5},1.5,{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO218,VLOOKUP($CX219,'Audit Values'!$A:$BW,60,FALSE))","v":131.9},{"$f":"AB219/6*'Weighting Factors'!$O$6","v":11},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS218,VLOOKUP($CX219,'Audit Values'!$A:$BU,63,FALSE))","v":513},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP218,VLOOKUP($CX219,'Audit Values'!$A:$BU,64,FALSE))","v":235},{"$f":"IF(A219=207, AE219,(AE219))*'Weighting Factors'!$O$9","v":113.7},17.8,{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG218,VLOOKUP($CX219,'Audit Values'!$A:$BW,70,FALSE))","v":18.600000000000001},18.600000000000001,{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ218,VLOOKUP($CX219,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ219*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR218,VLOOKUP($CX219,'Audit Values'!$A:$BU,66,FALSE))","v":251.5},247228,{"$f":"AM219/'Weighting Factors'!$O$5","v":52.5},{"$f":"CK219/'Weighting Factors'!$O$5","v":0},{"$f":"CO219/'Weighting Factors'!$O$5","v":0},625607,{"$f":"AQ219/'Weighting Factors'!$O$5","v":132.9},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X218,VLOOKUP($CX219,'Audit Values'!$A:$BU,47,FALSE))","v":0},1062.5,929.6,{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA218,VLOOKUP($CX219,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB218,VLOOKUP($CX219,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV219*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW219*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX219*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F219>0,VLOOKUP($CX219,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F219),'Weighting Factors'!F219,VLOOKUP($CX219,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX219,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F219=\"\",\"\",IF('Weighting Factors'!H219=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U219+V219+AA219+AC219+AF219+AI219+AK219++AN219+AO219+AS219+AP219)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY219","v":4379698},{"$f":"SUM((AT219+AP219)*'Weighting Factors'!$O$5)+AY219","v":5005125},{"$f":"IF('Weighting Factors'!F219>0,'Weighting Factors'!F219,'Preliminary SO66'!AV218)","v":5264623},5005125,{"$f":"'Weighting Factors'!E219","v":0},{"$f":"Transportation!G219","v":0},{"$f":"IF(ISNA(VLOOKUP($CX219,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX219,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5005125,{"$f":"SUM((U219+V219+AA219+AC219+AF219+AI219+AK219+AN219+AO219+AP219)*'Weighting Factors'!O$12)+(MAX(AQ219,'Weighting Factors'!B219))","v":5205091},{"$f":"'LOB%'!F217","v":0.31},1613578,1670182,1613578,0.31,{"$f":"ROUND(IF(U219<=99.9,(U219*1.014331),0),1)","v":0},{"$f":"AND(U219>99.9,U219<=299.9)","v":false},{"$f":"IF(BS219=TRUE,ROUND((U219-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU219*U219,1)","v":0},{"$f":"AND(U219>299.9,U219<=1621.9)","v":true},{"$f":"IF(BW219=TRUE,ROUND((U219-300)*1.2375,4),0)","v":271.63130000000001},0.409611,{"$f":"ROUND(BY219*U219,1)","v":212.8},{"$f":"ROUND(IF(U219>=1622,(U219*0.03504),0),1)","v":0},156.4,{"$f":"AL219/CB219","v":1.6080000000000001},{"$f":"IF(CC219<0.06,1,IF(CC219>=18.29,52,MATCH(CC219-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":36},{"$f":"VLOOKUP(CD219, 'Weighting Factors'!$U$5:$X$56,4)","v":870},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL219*CE219","v":218805},{"$f":"CG219*'Weighting Factors'!$Q$7","v":218805},247228,{"$f":"AM219/'Weighting Factors'!$O$5","v":52.5},0,0,0,{"$f":"SUM((AT219*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY219)*CM219","v":0},0,{"$f":"AE219/AD219","v":0.45810000000000001},{"$f":"IF(CP219>=50%,AE219*10.5%,0)","v":0},{"$f":"IF(AND(CP219>35%,CP219<50%),AE219*(CP219-35%)*0.7,0)","v":17.8},{"$f":"AU219+AR219","v":1062.5},{"$f":"'LOB Transfers'!G218","v":173460},{"$f":"'LOB Transfers'!J218","v":2259},{"$f":"'General Fund Transfers'!F218","v":622604},{"$f":"SUM(R219+T219+AV219+AW219+AX219/6)","v":504.5},"D0430"]
[431,"Barton","Hoisington ",708.9,null,0,708.9,729.5,null,0,729.5,711.2,null,0,711.2,{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C219,VLOOKUP($CX220,'Audit Values'!$A:$BW,73,FALSE))","v":732.9},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F219,VLOOKUP($CX220,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},732.9,{"$f":"IF('Military Provision'!J220=\"YES\", MAX('2022 Legal Max'!O220,'2022 Legal Max'!K220,AVERAGE('2022 Legal Max'!G220,'2022 Legal Max'!K220,'2022 Legal Max'!O220)), MAX(O220, K220))","v":729.5},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL219,VLOOKUP($CX220,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},736,247.3,{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM219,VLOOKUP($CX220,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W220/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN219,VLOOKUP($CX220,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y220*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO219,VLOOKUP($CX220,'Audit Values'!$A:$BW,60,FALSE))","v":374.1},{"$f":"AB220/6*'Weighting Factors'!$O$6","v":31.2},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS219,VLOOKUP($CX220,'Audit Values'!$A:$BU,63,FALSE))","v":749},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP219,VLOOKUP($CX220,'Audit Values'!$A:$BU,64,FALSE))","v":313},{"$f":"IF(A220=207, AE220,(AE220))*'Weighting Factors'!$O$9","v":151.5},14.9,{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG219,VLOOKUP($CX220,'Audit Values'!$A:$BW,70,FALSE))","v":19.100000000000001},19.100000000000001,{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ219,VLOOKUP($CX220,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ220*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR219,VLOOKUP($CX220,'Audit Values'!$A:$BU,66,FALSE))","v":70.5},97979,{"$f":"AM220/'Weighting Factors'!$O$5","v":20.8},{"$f":"CK220/'Weighting Factors'!$O$5","v":0},{"$f":"CO220/'Weighting Factors'!$O$5","v":0},834958,{"$f":"AQ220/'Weighting Factors'!$O$5","v":177.4},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X219,VLOOKUP($CX220,'Audit Values'!$A:$BU,47,FALSE))","v":0},1383.3,1205.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA219,VLOOKUP($CX220,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB219,VLOOKUP($CX220,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV220*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW220*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX220*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F220>0,VLOOKUP($CX220,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F220),'Weighting Factors'!F220,VLOOKUP($CX220,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX220,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F220=\"\",\"\",IF('Weighting Factors'!H220=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U220+V220+AA220+AC220+AF220+AI220+AK220++AN220+AO220+AS220+AP220)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY220","v":5674965},{"$f":"SUM((AT220+AP220)*'Weighting Factors'!$O$5)+AY220","v":6509810},{"$f":"IF('Weighting Factors'!F220>0,'Weighting Factors'!F220,'Preliminary SO66'!AV219)","v":6937115},6509810,{"$f":"'Weighting Factors'!E220","v":0},{"$f":"Transportation!G220","v":0},{"$f":"IF(ISNA(VLOOKUP($CX220,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX220,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,6509810,{"$f":"SUM((U220+V220+AA220+AC220+AF220+AI220+AK220+AN220+AO220+AP220)*'Weighting Factors'!O$12)+(MAX(AQ220,'Weighting Factors'!B220))","v":6509923},{"$f":"'LOB%'!F218","v":0.31},2018076,2150439,2018076,0.31,{"$f":"ROUND(IF(U220<=99.9,(U220*1.014331),0),1)","v":0},{"$f":"AND(U220>99.9,U220<=299.9)","v":false},{"$f":"IF(BS220=TRUE,ROUND((U220-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU220*U220,1)","v":0},{"$f":"AND(U220>299.9,U220<=1621.9)","v":true},{"$f":"IF(BW220=TRUE,ROUND((U220-300)*1.2375,4),0)","v":539.54999999999995},0.33605600000000002,{"$f":"ROUND(BY220*U220,1)","v":247.3},{"$f":"ROUND(IF(U220>=1622,(U220*0.03504),0),1)","v":0},292,{"$f":"AL220/CB220","v":0.24099999999999999},{"$f":"IF(CC220<0.06,1,IF(CC220>=18.29,52,MATCH(CC220-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":18},{"$f":"VLOOKUP(CD220, 'Weighting Factors'!$U$5:$X$56,4)","v":1230},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL220*CE220","v":86715},{"$f":"CG220*'Weighting Factors'!$Q$7","v":86715},97979,{"$f":"AM220/'Weighting Factors'!$O$5","v":20.8},0,0,0,{"$f":"SUM((AT220*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY220)*CM220","v":0},0,{"$f":"AE220/AD220","v":0.41789999999999999},{"$f":"IF(CP220>=50%,AE220*10.5%,0)","v":0},{"$f":"IF(AND(CP220>35%,CP220<50%),AE220*(CP220-35%)*0.7,0)","v":14.9},{"$f":"AU220+AR220","v":1383.3},{"$f":"'LOB Transfers'!G219","v":221988},{"$f":"'LOB Transfers'!J219","v":0},{"$f":"'General Fund Transfers'!F219","v":802844},{"$f":"SUM(R220+T220+AV220+AW220+AX220/6)","v":739.4},"D0431"]
[432,"Ellis","Victoria ",287.5,null,0,287.5,282,null,0,282,272.3,null,0,272.3,{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C220,VLOOKUP($CX221,'Audit Values'!$A:$BW,73,FALSE))","v":273},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F220,VLOOKUP($CX221,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},273,{"$f":"IF('Military Provision'!J221=\"YES\", MAX('2022 Legal Max'!O221,'2022 Legal Max'!K221,AVERAGE('2022 Legal Max'!G221,'2022 Legal Max'!K221,'2022 Legal Max'!O221)), MAX(O221, K221))","v":282},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL220,VLOOKUP($CX221,'Audit Values'!$A:$BU,58,FALSE))","v":1},283,149.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM220,VLOOKUP($CX221,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W221/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN220,VLOOKUP($CX221,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y221*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO220,VLOOKUP($CX221,'Audit Values'!$A:$BW,60,FALSE))","v":139.69999999999999},{"$f":"AB221/6*'Weighting Factors'!$O$6","v":11.6},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS220,VLOOKUP($CX221,'Audit Values'!$A:$BU,63,FALSE))","v":276},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP220,VLOOKUP($CX221,'Audit Values'!$A:$BU,64,FALSE))","v":48},{"$f":"IF(A221=207, AE221,(AE221))*'Weighting Factors'!$O$9","v":23.2},0,{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG220,VLOOKUP($CX221,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ220,VLOOKUP($CX221,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ221*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR220,VLOOKUP($CX221,'Audit Values'!$A:$BU,66,FALSE))","v":39},56845,{"$f":"AM221/'Weighting Factors'!$O$5","v":12.1},{"$f":"CK221/'Weighting Factors'!$O$5","v":0},{"$f":"CO221/'Weighting Factors'!$O$5","v":0},286561,{"$f":"AQ221/'Weighting Factors'!$O$5","v":60.9},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X220,VLOOKUP($CX221,'Audit Values'!$A:$BU,47,FALSE))","v":0},540.6,479.7,{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA220,VLOOKUP($CX221,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB220,VLOOKUP($CX221,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV221*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW221*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX221*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F221>0,VLOOKUP($CX221,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F221),'Weighting Factors'!F221,VLOOKUP($CX221,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":12},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX221,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F221=\"\",\"\",IF('Weighting Factors'!H221=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U221+V221+AA221+AC221+AF221+AI221+AK221++AN221+AO221+AS221+AP221)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY221","v":2257468},{"$f":"SUM((AT221+AP221)*'Weighting Factors'!$O$5)+AY221","v":2544064},{"$f":"IF('Weighting Factors'!F221>0,'Weighting Factors'!F221,'Preliminary SO66'!AV220)","v":2561005},2544064,{"$f":"'Weighting Factors'!E221","v":0},{"$f":"Transportation!G221","v":-2023},{"$f":"IF(ISNA(VLOOKUP($CX221,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX221,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-2023,2542041,{"$f":"SUM((U221+V221+AA221+AC221+AF221+AI221+AK221+AN221+AO221+AP221)*'Weighting Factors'!O$12)+(MAX(AQ221,'Weighting Factors'!B221))","v":2544029},{"$f":"'LOB%'!F219","v":0.33},839530,845140,839530,0.33,{"$f":"ROUND(IF(U221<=99.9,(U221*1.014331),0),1)","v":0},{"$f":"AND(U221>99.9,U221<=299.9)","v":true},{"$f":"IF(BS221=TRUE,ROUND((U221-100)*9.655,3),0)","v":1766.865},0.52924899999999997,{"$f":"ROUND(BU221*U221,1)","v":149.80000000000001},{"$f":"AND(U221>299.9,U221<=1621.9)","v":false},{"$f":"IF(BW221=TRUE,ROUND((U221-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY221*U221,1)","v":0},{"$f":"ROUND(IF(U221>=1622,(U221*0.03504),0),1)","v":0},193.3,{"$f":"AL221/CB221","v":0.20200000000000001},{"$f":"IF(CC221<0.06,1,IF(CC221>=18.29,52,MATCH(CC221-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":15},{"$f":"VLOOKUP(CD221, 'Weighting Factors'!$U$5:$X$56,4)","v":1290},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL221*CE221","v":50310},{"$f":"CG221*'Weighting Factors'!$Q$7","v":50310},56845,{"$f":"AM221/'Weighting Factors'!$O$5","v":12.1},0,0,0,{"$f":"SUM((AT221*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY221)*CM221","v":0},0,{"$f":"AE221/AD221","v":0.1739},{"$f":"IF(CP221>=50%,AE221*10.5%,0)","v":0},{"$f":"IF(AND(CP221>35%,CP221<50%),AE221*(CP221-35%)*0.7,0)","v":0},{"$f":"AU221+AR221","v":540.6},{"$f":"'LOB Transfers'!G220","v":36100},{"$f":"'LOB Transfers'!J220","v":0},{"$f":"'General Fund Transfers'!F220","v":109179},{"$f":"SUM(R221+T221+AV221+AW221+AX221/6)","v":274},"D0432"]
[434,"Osage","Santa Fe Trail ",989.4,null,0,989.4,992.5,null,0,992.5,954.5,null,0,954.5,{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C221,VLOOKUP($CX222,'Audit Values'!$A:$BW,73,FALSE))","v":982.5},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F221,VLOOKUP($CX222,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},982.5,{"$f":"IF('Military Provision'!J222=\"YES\", MAX('2022 Legal Max'!O222,'2022 Legal Max'!K222,AVERAGE('2022 Legal Max'!G222,'2022 Legal Max'!K222,'2022 Legal Max'!O222)), MAX(O222, K222))","v":992.5},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL221,VLOOKUP($CX222,'Audit Values'!$A:$BU,58,FALSE))","v":13.5},1006,245.8,{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM221,VLOOKUP($CX222,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W222/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN221,VLOOKUP($CX222,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y222*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO221,VLOOKUP($CX222,'Audit Values'!$A:$BW,60,FALSE))","v":69.5},{"$f":"AB222/6*'Weighting Factors'!$O$6","v":5.8},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS221,VLOOKUP($CX222,'Audit Values'!$A:$BU,63,FALSE))","v":1015},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP221,VLOOKUP($CX222,'Audit Values'!$A:$BU,64,FALSE))","v":288},{"$f":"IF(A222=207, AE222,(AE222))*'Weighting Factors'!$O$9","v":139.4},0,{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG221,VLOOKUP($CX222,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ221,VLOOKUP($CX222,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ222*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR221,VLOOKUP($CX222,'Audit Values'!$A:$BU,66,FALSE))","v":726},615231,{"$f":"AM222/'Weighting Factors'!$O$5","v":130.69999999999999},{"$f":"CK222/'Weighting Factors'!$O$5","v":0},{"$f":"CO222/'Weighting Factors'!$O$5","v":0},1306013,{"$f":"AQ222/'Weighting Factors'!$O$5","v":277.5},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X221,VLOOKUP($CX222,'Audit Values'!$A:$BU,47,FALSE))","v":0},1805.2,1527.7,{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA221,VLOOKUP($CX222,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":8},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB221,VLOOKUP($CX222,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},11.5,{"$f":"SUM(AV222*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW222*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX222*'Weighting Factors'!$R$12)","v":48154},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F222>0,VLOOKUP($CX222,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F222),'Weighting Factors'!F222,VLOOKUP($CX222,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX222,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F222=\"\",\"\",IF('Weighting Factors'!H222=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U222+V222+AA222+AC222+AF222+AI222+AK222++AN222+AO222+AS222+AP222)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY222","v":7237510},{"$f":"SUM((AT222+AP222)*'Weighting Factors'!$O$5)+AY222","v":8543425},{"$f":"IF('Weighting Factors'!F222>0,'Weighting Factors'!F222,'Preliminary SO66'!AV221)","v":9317328},8543425,{"$f":"'Weighting Factors'!E222","v":0},{"$f":"Transportation!G222","v":0},{"$f":"IF(ISNA(VLOOKUP($CX222,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX222,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-709},-709,8542716,{"$f":"SUM((U222+V222+AA222+AC222+AF222+AI222+AK222+AN222+AO222+AP222)*'Weighting Factors'!O$12)+(MAX(AQ222,'Weighting Factors'!B222))","v":8601151},{"$f":"'LOB%'!F220","v":0.33},2838380,3061949,2838380,0.33,{"$f":"ROUND(IF(U222<=99.9,(U222*1.014331),0),1)","v":0},{"$f":"AND(U222>99.9,U222<=299.9)","v":false},{"$f":"IF(BS222=TRUE,ROUND((U222-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU222*U222,1)","v":0},{"$f":"AND(U222>299.9,U222<=1621.9)","v":true},{"$f":"IF(BW222=TRUE,ROUND((U222-300)*1.2375,4),0)","v":873.67499999999995},0.24432400000000001,{"$f":"ROUND(BY222*U222,1)","v":245.8},{"$f":"ROUND(IF(U222>=1622,(U222*0.03504),0),1)","v":0},201,{"$f":"AL222/CB222","v":3.6120000000000001},{"$f":"IF(CC222<0.06,1,IF(CC222>=18.29,52,MATCH(CC222-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":42},{"$f":"VLOOKUP(CD222, 'Weighting Factors'!$U$5:$X$56,4)","v":750},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL222*CE222","v":544500},{"$f":"CG222*'Weighting Factors'!$Q$7","v":544500},615231,{"$f":"AM222/'Weighting Factors'!$O$5","v":130.69999999999999},0,0,0,{"$f":"SUM((AT222*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY222)*CM222","v":0},0,{"$f":"AE222/AD222","v":0.28370000000000001},{"$f":"IF(CP222>=50%,AE222*10.5%,0)","v":0},{"$f":"IF(AND(CP222>35%,CP222<50%),AE222*(CP222-35%)*0.7,0)","v":0},{"$f":"AU222+AR222","v":1805.2},{"$f":"'LOB Transfers'!G221","v":220826},{"$f":"'LOB Transfers'!J221","v":0},{"$f":"'General Fund Transfers'!F221","v":656016},{"$f":"SUM(R222+T222+AV222+AW222+AX222/6)","v":1005.9},"D0434"]
[435,"Dickinson","Abilene ",1481.9,null,0,1481.9,1417.3,null,0,1417.3,1377,null,0,1377,{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C222,VLOOKUP($CX223,'Audit Values'!$A:$BW,73,FALSE))","v":1388.5},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F222,VLOOKUP($CX223,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1388.5,{"$f":"IF('Military Provision'!J223=\"YES\", MAX('2022 Legal Max'!O223,'2022 Legal Max'!K223,AVERAGE('2022 Legal Max'!G223,'2022 Legal Max'!K223,'2022 Legal Max'!O223)), MAX(O223, K223))","v":1417.3},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL222,VLOOKUP($CX223,'Audit Values'!$A:$BU,58,FALSE))","v":5},1422.3,146.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM222,VLOOKUP($CX223,'Audit Values'!$A:$BW,62,FALSE))","v":57.1},{"$f":"(W223/6)*'Weighting Factors'!$O$7","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN222,VLOOKUP($CX223,'Audit Values'!$A:$BW,61,FALSE))","v":25},{"$f":"Y223*'Weighting Factors'!$O$8","v":4.5999999999999996},4.5999999999999996,{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO222,VLOOKUP($CX223,'Audit Values'!$A:$BW,60,FALSE))","v":567.70000000000005},{"$f":"AB223/6*'Weighting Factors'!$O$6","v":47.3},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS222,VLOOKUP($CX223,'Audit Values'!$A:$BU,63,FALSE))","v":1471},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP222,VLOOKUP($CX223,'Audit Values'!$A:$BU,64,FALSE))","v":469},{"$f":"IF(A223=207, AE223,(AE223))*'Weighting Factors'!$O$9","v":227},0,{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG222,VLOOKUP($CX223,'Audit Values'!$A:$BW,70,FALSE))","v":2.2999999999999998},2.2999999999999998,{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ222,VLOOKUP($CX223,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ223*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR222,VLOOKUP($CX223,'Audit Values'!$A:$BU,66,FALSE))","v":197.2},189394,{"$f":"AM223/'Weighting Factors'!$O$5","v":40.200000000000003},{"$f":"CK223/'Weighting Factors'!$O$5","v":0},{"$f":"CO223/'Weighting Factors'!$O$5","v":0},1643485,{"$f":"AQ223/'Weighting Factors'!$O$5","v":349.2},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X222,VLOOKUP($CX223,'Audit Values'!$A:$BU,47,FALSE))","v":0},2239.1999999999998,1890,{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA222,VLOOKUP($CX223,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB222,VLOOKUP($CX223,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":7},14.5,{"$f":"SUM(AV223*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW223*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX223*'Weighting Factors'!$R$12)","v":77181},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F223>0,VLOOKUP($CX223,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F223),'Weighting Factors'!F223,VLOOKUP($CX223,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX223,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F223=\"\",\"\",IF('Weighting Factors'!H223=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U223+V223+AA223+AC223+AF223+AI223+AK223++AN223+AO223+AS223+AP223)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY223","v":8971521},{"$f":"SUM((AT223+AP223)*'Weighting Factors'!$O$5)+AY223","v":10614856},{"$f":"IF('Weighting Factors'!F223>0,'Weighting Factors'!F223,'Preliminary SO66'!AV222)","v":11060016},10614856,{"$f":"'Weighting Factors'!E223","v":0},{"$f":"Transportation!G223","v":0},{"$f":"IF(ISNA(VLOOKUP($CX223,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX223,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,10614856,{"$f":"SUM((U223+V223+AA223+AC223+AF223+AI223+AK223+AN223+AO223+AP223)*'Weighting Factors'!O$12)+(MAX(AQ223,'Weighting Factors'!B223))","v":10537825},{"$f":"'LOB%'!F221","v":0.3},3161348,3277344,3161348,0.3,{"$f":"ROUND(IF(U223<=99.9,(U223*1.014331),0),1)","v":0},{"$f":"AND(U223>99.9,U223<=299.9)","v":false},{"$f":"IF(BS223=TRUE,ROUND((U223-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU223*U223,1)","v":0},{"$f":"AND(U223>299.9,U223<=1621.9)","v":true},{"$f":"IF(BW223=TRUE,ROUND((U223-300)*1.2375,4),0)","v":1388.8462999999999},0.10288600000000001,{"$f":"ROUND(BY223*U223,1)","v":146.30000000000001},{"$f":"ROUND(IF(U223>=1622,(U223*0.03504),0),1)","v":0},101.5,{"$f":"AL223/CB223","v":1.9430000000000001},{"$f":"IF(CC223<0.06,1,IF(CC223>=18.29,52,MATCH(CC223-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":37},{"$f":"VLOOKUP(CD223, 'Weighting Factors'!$U$5:$X$56,4)","v":850},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL223*CE223","v":167620},{"$f":"CG223*'Weighting Factors'!$Q$7","v":167620},189394,{"$f":"AM223/'Weighting Factors'!$O$5","v":40.200000000000003},0,0,0,{"$f":"SUM((AT223*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY223)*CM223","v":0},0,{"$f":"AE223/AD223","v":0.31879999999999997},{"$f":"IF(CP223>=50%,AE223*10.5%,0)","v":0},{"$f":"IF(AND(CP223>35%,CP223<50%),AE223*(CP223-35%)*0.7,0)","v":0},{"$f":"AU223+AR223","v":2239.1999999999998},{"$f":"'LOB Transfers'!G222","v":321193},{"$f":"'LOB Transfers'!J222","v":6639},{"$f":"'General Fund Transfers'!F222","v":1079086},{"$f":"SUM(R223+T223+AV223+AW223+AX223/6)","v":1413.9},"D0435"]
[436,"Montgomery","Caney Valley ",741.5,null,0,741.5,758.7,null,0,758.7,715.4,null,0,715.4,{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C223,VLOOKUP($CX224,'Audit Values'!$A:$BW,73,FALSE))","v":737.5},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F223,VLOOKUP($CX224,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},737.5,{"$f":"IF('Military Provision'!J224=\"YES\", MAX('2022 Legal Max'!O224,'2022 Legal Max'!K224,AVERAGE('2022 Legal Max'!G224,'2022 Legal Max'!K224,'2022 Legal Max'!O224)), MAX(O224, K224))","v":758.7},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL223,VLOOKUP($CX224,'Audit Values'!$A:$BU,58,FALSE))","v":10},768.7,249.8,{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM223,VLOOKUP($CX224,'Audit Values'!$A:$BW,62,FALSE))","v":3.9},{"$f":"(W224/6)*'Weighting Factors'!$O$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN223,VLOOKUP($CX224,'Audit Values'!$A:$BW,61,FALSE))","v":9},{"$f":"Y224*'Weighting Factors'!$O$8","v":1.7},1.7,{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO223,VLOOKUP($CX224,'Audit Values'!$A:$BW,60,FALSE))","v":187},{"$f":"AB224/6*'Weighting Factors'!$O$6","v":15.6},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS223,VLOOKUP($CX224,'Audit Values'!$A:$BU,63,FALSE))","v":765},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP223,VLOOKUP($CX224,'Audit Values'!$A:$BU,64,FALSE))","v":193},{"$f":"IF(A224=207, AE224,(AE224))*'Weighting Factors'!$O$9","v":93.4},0,{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG223,VLOOKUP($CX224,'Audit Values'!$A:$BW,70,FALSE))","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ223,VLOOKUP($CX224,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ224*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR223,VLOOKUP($CX224,'Audit Values'!$A:$BU,66,FALSE))","v":255},256431,{"$f":"AM224/'Weighting Factors'!$O$5","v":54.5},{"$f":"CK224/'Weighting Factors'!$O$5","v":0},{"$f":"CO224/'Weighting Factors'!$O$5","v":0},551009,{"$f":"AQ224/'Weighting Factors'!$O$5","v":117.1},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X223,VLOOKUP($CX224,'Audit Values'!$A:$BU,47,FALSE))","v":0},1301,1183.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA223,VLOOKUP($CX224,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB223,VLOOKUP($CX224,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV224*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW224*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX224*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F224>0,VLOOKUP($CX224,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F224),'Weighting Factors'!F224,VLOOKUP($CX224,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX224,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F224=\"\",\"\",IF('Weighting Factors'!H224=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U224+V224+AA224+AC224+AF224+AI224+AK224++AN224+AO224+AS224+AP224)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY224","v":5576433},{"$f":"SUM((AT224+AP224)*'Weighting Factors'!$O$5)+AY224","v":6127506},{"$f":"IF('Weighting Factors'!F224>0,'Weighting Factors'!F224,'Preliminary SO66'!AV223)","v":6376924},6127506,{"$f":"'Weighting Factors'!E224","v":0},{"$f":"Transportation!G224","v":0},{"$f":"IF(ISNA(VLOOKUP($CX224,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX224,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,6127506,{"$f":"SUM((U224+V224+AA224+AC224+AF224+AI224+AK224+AN224+AO224+AP224)*'Weighting Factors'!O$12)+(MAX(AQ224,'Weighting Factors'!B224))","v":6122442},{"$f":"'LOB%'!F222","v":0.33},2020406,2102768,2020406,0.33,{"$f":"ROUND(IF(U224<=99.9,(U224*1.014331),0),1)","v":0},{"$f":"AND(U224>99.9,U224<=299.9)","v":false},{"$f":"IF(BS224=TRUE,ROUND((U224-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU224*U224,1)","v":0},{"$f":"AND(U224>299.9,U224<=1621.9)","v":true},{"$f":"IF(BW224=TRUE,ROUND((U224-300)*1.2375,4),0)","v":580.0163},0.32494600000000001,{"$f":"ROUND(BY224*U224,1)","v":249.8},{"$f":"ROUND(IF(U224>=1622,(U224*0.03504),0),1)","v":0},168,{"$f":"AL224/CB224","v":1.518},{"$f":"IF(CC224<0.06,1,IF(CC224>=18.29,52,MATCH(CC224-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":35},{"$f":"VLOOKUP(CD224, 'Weighting Factors'!$U$5:$X$56,4)","v":890},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL224*CE224","v":226950},{"$f":"CG224*'Weighting Factors'!$Q$7","v":226950},256431,{"$f":"AM224/'Weighting Factors'!$O$5","v":54.5},0,0,0,{"$f":"SUM((AT224*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY224)*CM224","v":0},0,{"$f":"AE224/AD224","v":0.25230000000000002},{"$f":"IF(CP224>=50%,AE224*10.5%,0)","v":0},{"$f":"IF(AND(CP224>35%,CP224<50%),AE224*(CP224-35%)*0.7,0)","v":0},{"$f":"AU224+AR224","v":1301},{"$f":"'LOB Transfers'!G223","v":146075},{"$f":"'LOB Transfers'!J223","v":2627},{"$f":"'General Fund Transfers'!F223","v":440482},{"$f":"SUM(R224+T224+AV224+AW224+AX224/6)","v":748.5},"D0436"]
[437,"Shawnee","Auburn Washburn ",6159.4,null,0,6159.4,6186.4,null,0,6186.4,5881,null,0,5881,{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C224,VLOOKUP($CX225,'Audit Values'!$A:$BW,73,FALSE))","v":5927.1},{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F224,VLOOKUP($CX225,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},5927.1,{"$f":"IF('Military Provision'!J225=\"YES\", MAX('2022 Legal Max'!O225,'2022 Legal Max'!K225,AVERAGE('2022 Legal Max'!G225,'2022 Legal Max'!K225,'2022 Legal Max'!O225)), MAX(O225, K225))","v":6186.4},{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL224,VLOOKUP($CX225,'Audit Values'!$A:$BU,58,FALSE))","v":38},6224.4,218.1,{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM224,VLOOKUP($CX225,'Audit Values'!$A:$BW,62,FALSE))","v":74.2},{"$f":"(W225/6)*'Weighting Factors'!$O$7","v":4.9000000000000004},{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN224,VLOOKUP($CX225,'Audit Values'!$A:$BW,61,FALSE))","v":118},{"$f":"Y225*'Weighting Factors'!$O$8","v":21.8},21.8,{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO224,VLOOKUP($CX225,'Audit Values'!$A:$BW,60,FALSE))","v":1592.2},{"$f":"AB225/6*'Weighting Factors'!$O$6","v":132.69999999999999},{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS224,VLOOKUP($CX225,'Audit Values'!$A:$BU,63,FALSE))","v":6042},{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP224,VLOOKUP($CX225,'Audit Values'!$A:$BU,64,FALSE))","v":1236},{"$f":"IF(A225=207, AE225,(AE225))*'Weighting Factors'!$O$9","v":598.20000000000005},0,{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG224,VLOOKUP($CX225,'Audit Values'!$A:$BW,70,FALSE))","v":22.3},22.3,{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ224,VLOOKUP($CX225,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ225*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR224,VLOOKUP($CX225,'Audit Values'!$A:$BU,66,FALSE))","v":3014.5},1873346,{"$f":"AM225/'Weighting Factors'!$O$5","v":398.1},{"$f":"CK225/'Weighting Factors'!$O$5","v":0},{"$f":"CO225/'Weighting Factors'!$O$5","v":0},7496050,{"$f":"AQ225/'Weighting Factors'!$O$5","v":1592.9},{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X224,VLOOKUP($CX225,'Audit Values'!$A:$BU,47,FALSE))","v":0},9208.5,7615.6,{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA224,VLOOKUP($CX225,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":28},{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB224,VLOOKUP($CX225,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.8},4.5,{"$f":"SUM(AV225*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW225*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX225*'Weighting Factors'!$R$12)","v":144551},16,{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX225,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F225=\"\",\"\",IF('Weighting Factors'!H225=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U225+V225+AA225+AC225+AF225+AI225+AK225++AN225+AO225+AS225+AP225)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY225","v":35983565},{"$f":"SUM((AT225+AP225)*'Weighting Factors'!$O$5)+AY225","v":43479752},{"$f":"IF('Weighting Factors'!F225>0,'Weighting Factors'!F225,'Preliminary SO66'!AV224)","v":43488382},43479752,{"$f":"'Weighting Factors'!E225","v":0},{"$f":"Transportation!G225","v":0},{"$f":"IF(ISNA(VLOOKUP($CX225,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX225,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-6736},-6736,43473016,{"$f":"SUM((U225+V225+AA225+AC225+AF225+AI225+AK225+AN225+AO225+AP225)*'Weighting Factors'!O$12)+(MAX(AQ225,'Weighting Factors'!B225))","v":43335064},{"$f":"'LOB%'!F223","v":0.33},14300571,14021837,14021837,0.3236,{"$f":"ROUND(IF(U225<=99.9,(U225*1.014331),0),1)","v":0},{"$f":"AND(U225>99.9,U225<=299.9)","v":false},{"$f":"IF(BS225=TRUE,ROUND((U225-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU225*U225,1)","v":0},{"$f":"AND(U225>299.9,U225<=1621.9)","v":false},{"$f":"IF(BW225=TRUE,ROUND((U225-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY225*U225,1)","v":0},{"$f":"ROUND(IF(U225>=1622,(U225*0.03504),0),1)","v":218.1},128,{"$f":"AL225/CB225","v":23.550999999999998},{"$f":"IF(CC225<0.06,1,IF(CC225>=18.29,52,MATCH(CC225-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD225, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL225*CE225","v":1657975},{"$f":"CG225*'Weighting Factors'!$Q$7","v":1657975},1873346,{"$f":"AM225/'Weighting Factors'!$O$5","v":398.1},0,0,1.6400000000000001E-2,{"$f":"SUM((AT225*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY225)*CM225","v":713068},0,{"$f":"AE225/AD225","v":0.2046},{"$f":"IF(CP225>=50%,AE225*10.5%,0)","v":0},{"$f":"IF(AND(CP225>35%,CP225<50%),AE225*(CP225-35%)*0.7,0)","v":0},{"$f":"AU225+AR225","v":9208.5},{"$f":"'LOB Transfers'!G224","v":914224},{"$f":"'LOB Transfers'!J224","v":33652},{"$f":"'General Fund Transfers'!F224","v":2920073},{"$f":"SUM(R225+T225+AV225+AW225+AX225/6)","v":5994.7},"D0437"]
[438,"Pratt","Skyline Schools ",385.5,null,0,385.5,359.3,null,0,359.3,335.8,null,0,335.8,{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C225,VLOOKUP($CX226,'Audit Values'!$A:$BW,73,FALSE))","v":354.5},{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F225,VLOOKUP($CX226,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},354.5,{"$f":"IF('Military Provision'!J226=\"YES\", MAX('2022 Legal Max'!O226,'2022 Legal Max'!K226,AVERAGE('2022 Legal Max'!G226,'2022 Legal Max'!K226,'2022 Legal Max'!O226)), MAX(O226, K226))","v":359.3},{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL225,VLOOKUP($CX226,'Audit Values'!$A:$BU,58,FALSE))","v":7},366.3,169.1,{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM225,VLOOKUP($CX226,'Audit Values'!$A:$BW,62,FALSE))","v":1.6},{"$f":"(W226/6)*'Weighting Factors'!$O$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN225,VLOOKUP($CX226,'Audit Values'!$A:$BW,61,FALSE))","v":7},{"$f":"Y226*'Weighting Factors'!$O$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO225,VLOOKUP($CX226,'Audit Values'!$A:$BW,60,FALSE))","v":183.2},{"$f":"AB226/6*'Weighting Factors'!$O$6","v":15.3},{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS225,VLOOKUP($CX226,'Audit Values'!$A:$BU,63,FALSE))","v":370},{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP225,VLOOKUP($CX226,'Audit Values'!$A:$BU,64,FALSE))","v":94},{"$f":"IF(A226=207, AE226,(AE226))*'Weighting Factors'!$O$9","v":45.5},0,{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG225,VLOOKUP($CX226,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ225,VLOOKUP($CX226,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ226*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR225,VLOOKUP($CX226,'Audit Values'!$A:$BU,66,FALSE))","v":97},142480,{"$f":"AM226/'Weighting Factors'!$O$5","v":30.3},{"$f":"CK226/'Weighting Factors'!$O$5","v":0},{"$f":"CO226/'Weighting Factors'!$O$5","v":0},445553,{"$f":"AQ226/'Weighting Factors'!$O$5","v":94.7},{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X225,VLOOKUP($CX226,'Audit Values'!$A:$BU,47,FALSE))","v":0},722.5,627.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA225,VLOOKUP($CX226,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB225,VLOOKUP($CX226,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV226*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW226*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX226*'Weighting Factors'!$R$12)","v":0},21,{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX226,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F226=\"\",\"\",IF('Weighting Factors'!H226=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U226+V226+AA226+AC226+AF226+AI226+AK226++AN226+AO226+AS226+AP226)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY226","v":2954427},{"$f":"SUM((AT226+AP226)*'Weighting Factors'!$O$5)+AY226","v":3400085},{"$f":"IF('Weighting Factors'!F226>0,'Weighting Factors'!F226,'Preliminary SO66'!AV225)","v":3464557},3400085,{"$f":"'Weighting Factors'!E226","v":0},{"$f":"Transportation!G226","v":0},{"$f":"IF(ISNA(VLOOKUP($CX226,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX226,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3400085,{"$f":"SUM((U226+V226+AA226+AC226+AF226+AI226+AK226+AN226+AO226+AP226)*'Weighting Factors'!O$12)+(MAX(AQ226,'Weighting Factors'!B226))","v":3399980},{"$f":"'LOB%'!F224","v":0.31},1053994,1064775,1053994,0.31,{"$f":"ROUND(IF(U226<=99.9,(U226*1.014331),0),1)","v":0},{"$f":"AND(U226>99.9,U226<=299.9)","v":false},{"$f":"IF(BS226=TRUE,ROUND((U226-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU226*U226,1)","v":0},{"$f":"AND(U226>299.9,U226<=1621.9)","v":true},{"$f":"IF(BW226=TRUE,ROUND((U226-300)*1.2375,4),0)","v":82.046300000000002},0.46166099999999999,{"$f":"ROUND(BY226*U226,1)","v":169.1},{"$f":"ROUND(IF(U226>=1622,(U226*0.03504),0),1)","v":0},490,{"$f":"AL226/CB226","v":0.19800000000000001},{"$f":"IF(CC226<0.06,1,IF(CC226>=18.29,52,MATCH(CC226-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":14},{"$f":"VLOOKUP(CD226, 'Weighting Factors'!$U$5:$X$56,4)","v":1300},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL226*CE226","v":126100},{"$f":"CG226*'Weighting Factors'!$Q$7","v":126100},142480,{"$f":"AM226/'Weighting Factors'!$O$5","v":30.3},0,0,0,{"$f":"SUM((AT226*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY226)*CM226","v":0},0,{"$f":"AE226/AD226","v":0.25409999999999999},{"$f":"IF(CP226>=50%,AE226*10.5%,0)","v":0},{"$f":"IF(AND(CP226>35%,CP226<50%),AE226*(CP226-35%)*0.7,0)","v":0},{"$f":"AU226+AR226","v":722.5},{"$f":"'LOB Transfers'!G225","v":67034},{"$f":"'LOB Transfers'!J225","v":1897},{"$f":"'General Fund Transfers'!F225","v":214123},{"$f":"SUM(R226+T226+AV226+AW226+AX226/6)","v":361.5},"D0438"]
[439,"Harvey","Sedgwick Public Schools ",457.5,null,0,457.5,449.5,null,0,449.5,456,null,0,456,{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C226,VLOOKUP($CX227,'Audit Values'!$A:$BW,73,FALSE))","v":487.5},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F226,VLOOKUP($CX227,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},487.5,{"$f":"IF('Military Provision'!J227=\"YES\", MAX('2022 Legal Max'!O227,'2022 Legal Max'!K227,AVERAGE('2022 Legal Max'!G227,'2022 Legal Max'!K227,'2022 Legal Max'!O227)), MAX(O227, K227))","v":456},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL226,VLOOKUP($CX227,'Audit Values'!$A:$BU,58,FALSE))","v":7},463,198.5,{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM226,VLOOKUP($CX227,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W227/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN226,VLOOKUP($CX227,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y227*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO226,VLOOKUP($CX227,'Audit Values'!$A:$BW,60,FALSE))","v":159.9},{"$f":"AB227/6*'Weighting Factors'!$O$6","v":13.3},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS226,VLOOKUP($CX227,'Audit Values'!$A:$BU,63,FALSE))","v":502},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP226,VLOOKUP($CX227,'Audit Values'!$A:$BU,64,FALSE))","v":130},{"$f":"IF(A227=207, AE227,(AE227))*'Weighting Factors'!$O$9","v":62.9},0,{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG226,VLOOKUP($CX227,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ226,VLOOKUP($CX227,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ227*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR226,VLOOKUP($CX227,'Audit Values'!$A:$BU,66,FALSE))","v":47},49388,{"$f":"AM227/'Weighting Factors'!$O$5","v":10.5},{"$f":"CK227/'Weighting Factors'!$O$5","v":0},{"$f":"CO227/'Weighting Factors'!$O$5","v":0},600309,{"$f":"AQ227/'Weighting Factors'!$O$5","v":127.6},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X226,VLOOKUP($CX227,'Audit Values'!$A:$BU,47,FALSE))","v":0},875.8,748.2,{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA226,VLOOKUP($CX227,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB226,VLOOKUP($CX227,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV227*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW227*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX227*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F227>0,VLOOKUP($CX227,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F227),'Weighting Factors'!F227,VLOOKUP($CX227,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX227,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F227=\"\",\"\",IF('Weighting Factors'!H227=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U227+V227+AA227+AC227+AF227+AI227+AK227++AN227+AO227+AS227+AP227)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY227","v":3521029},{"$f":"SUM((AT227+AP227)*'Weighting Factors'!$O$5)+AY227","v":4121515},{"$f":"IF('Weighting Factors'!F227>0,'Weighting Factors'!F227,'Preliminary SO66'!AV226)","v":4195870},4121515,{"$f":"'Weighting Factors'!E227","v":0},{"$f":"Transportation!G227","v":0},{"$f":"IF(ISNA(VLOOKUP($CX227,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX227,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4121515,{"$f":"SUM((U227+V227+AA227+AC227+AF227+AI227+AK227+AN227+AO227+AP227)*'Weighting Factors'!O$12)+(MAX(AQ227,'Weighting Factors'!B227))","v":4121338},{"$f":"'LOB%'!F225","v":0.31},1277615,1299292,1277615,0.31,{"$f":"ROUND(IF(U227<=99.9,(U227*1.014331),0),1)","v":0},{"$f":"AND(U227>99.9,U227<=299.9)","v":false},{"$f":"IF(BS227=TRUE,ROUND((U227-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU227*U227,1)","v":0},{"$f":"AND(U227>299.9,U227<=1621.9)","v":true},{"$f":"IF(BW227=TRUE,ROUND((U227-300)*1.2375,4),0)","v":201.71250000000001},0.42880699999999999,{"$f":"ROUND(BY227*U227,1)","v":198.5},{"$f":"ROUND(IF(U227>=1622,(U227*0.03504),0),1)","v":0},42,{"$f":"AL227/CB227","v":1.119},{"$f":"IF(CC227<0.06,1,IF(CC227>=18.29,52,MATCH(CC227-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":33},{"$f":"VLOOKUP(CD227, 'Weighting Factors'!$U$5:$X$56,4)","v":930},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL227*CE227","v":43710},{"$f":"CG227*'Weighting Factors'!$Q$7","v":43710},49388,{"$f":"AM227/'Weighting Factors'!$O$5","v":10.5},0,0,0,{"$f":"SUM((AT227*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY227)*CM227","v":0},0,{"$f":"AE227/AD227","v":0.25900000000000001},{"$f":"IF(CP227>=50%,AE227*10.5%,0)","v":0},{"$f":"IF(AND(CP227>35%,CP227<50%),AE227*(CP227-35%)*0.7,0)","v":0},{"$f":"AU227+AR227","v":875.8},{"$f":"'LOB Transfers'!G226","v":92499},{"$f":"'LOB Transfers'!J226","v":0},{"$f":"'General Fund Transfers'!F226","v":296007},{"$f":"SUM(R227+T227+AV227+AW227+AX227/6)","v":494.5},"D0439"]
[440,"Harvey","Halstead ",774.5,null,0,774.5,774.6,null,0,774.6,763.5,null,0,763.5,{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C227,VLOOKUP($CX228,'Audit Values'!$A:$BW,73,FALSE))","v":777.1},{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F227,VLOOKUP($CX228,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},777.1,{"$f":"IF('Military Provision'!J228=\"YES\", MAX('2022 Legal Max'!O228,'2022 Legal Max'!K228,AVERAGE('2022 Legal Max'!G228,'2022 Legal Max'!K228,'2022 Legal Max'!O228)), MAX(O228, K228))","v":774.6},{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL227,VLOOKUP($CX228,'Audit Values'!$A:$BU,58,FALSE))","v":17.5},792.1,251.1,{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM227,VLOOKUP($CX228,'Audit Values'!$A:$BW,62,FALSE))","v":14.3},{"$f":"(W228/6)*'Weighting Factors'!$O$7","v":0.9},{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN227,VLOOKUP($CX228,'Audit Values'!$A:$BW,61,FALSE))","v":12},{"$f":"Y228*'Weighting Factors'!$O$8","v":2.2000000000000002},2.2000000000000002,{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO227,VLOOKUP($CX228,'Audit Values'!$A:$BW,60,FALSE))","v":364.9},{"$f":"AB228/6*'Weighting Factors'!$O$6","v":30.4},{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS227,VLOOKUP($CX228,'Audit Values'!$A:$BU,63,FALSE))","v":814},{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP227,VLOOKUP($CX228,'Audit Values'!$A:$BU,64,FALSE))","v":231},{"$f":"IF(A228=207, AE228,(AE228))*'Weighting Factors'!$O$9","v":111.8},0,{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG227,VLOOKUP($CX228,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ227,VLOOKUP($CX228,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ228*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR227,VLOOKUP($CX228,'Audit Values'!$A:$BU,66,FALSE))","v":338},309344,{"$f":"AM228/'Weighting Factors'!$O$5","v":65.7},{"$f":"CK228/'Weighting Factors'!$O$5","v":0},{"$f":"CO228/'Weighting Factors'!$O$5","v":0},734982,{"$f":"AQ228/'Weighting Factors'!$O$5","v":156.19999999999999},{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X227,VLOOKUP($CX228,'Audit Values'!$A:$BU,47,FALSE))","v":0},1409.5,1253.3,{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA227,VLOOKUP($CX228,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB227,VLOOKUP($CX228,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV228*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW228*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX228*'Weighting Factors'!$R$12)","v":0},21,{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX228,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F228=\"\",\"\",IF('Weighting Factors'!H228=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U228+V228+AA228+AC228+AF228+AI228+AK228++AN228+AO228+AS228+AP228)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY228","v":5898030},{"$f":"SUM((AT228+AP228)*'Weighting Factors'!$O$5)+AY228","v":6633107},{"$f":"IF('Weighting Factors'!F228>0,'Weighting Factors'!F228,'Preliminary SO66'!AV227)","v":6687226},6633107,{"$f":"'Weighting Factors'!E228","v":0},{"$f":"Transportation!G228","v":-49270},{"$f":"IF(ISNA(VLOOKUP($CX228,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX228,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-49270,6583837,{"$f":"SUM((U228+V228+AA228+AC228+AF228+AI228+AK228+AN228+AO228+AP228)*'Weighting Factors'!O$12)+(MAX(AQ228,'Weighting Factors'!B228))","v":6633012},{"$f":"'LOB%'!F226","v":0.31},2056234,2010696,2010696,0.30309999999999998,{"$f":"ROUND(IF(U228<=99.9,(U228*1.014331),0),1)","v":0},{"$f":"AND(U228>99.9,U228<=299.9)","v":false},{"$f":"IF(BS228=TRUE,ROUND((U228-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU228*U228,1)","v":0},{"$f":"AND(U228>299.9,U228<=1621.9)","v":true},{"$f":"IF(BW228=TRUE,ROUND((U228-300)*1.2375,4),0)","v":608.97379999999998},0.316996,{"$f":"ROUND(BY228*U228,1)","v":251.1},{"$f":"ROUND(IF(U228>=1622,(U228*0.03504),0),1)","v":0},130,{"$f":"AL228/CB228","v":2.6},{"$f":"IF(CC228<0.06,1,IF(CC228>=18.29,52,MATCH(CC228-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":39},{"$f":"VLOOKUP(CD228, 'Weighting Factors'!$U$5:$X$56,4)","v":810},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL228*CE228","v":273780},{"$f":"CG228*'Weighting Factors'!$Q$7","v":273780},309344,{"$f":"AM228/'Weighting Factors'!$O$5","v":65.7},0,0,0,{"$f":"SUM((AT228*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY228)*CM228","v":0},0,{"$f":"AE228/AD228","v":0.2838},{"$f":"IF(CP228>=50%,AE228*10.5%,0)","v":0},{"$f":"IF(AND(CP228>35%,CP228<50%),AE228*(CP228-35%)*0.7,0)","v":0},{"$f":"AU228+AR228","v":1409.5},{"$f":"'LOB Transfers'!G227","v":161459},{"$f":"'LOB Transfers'!J227","v":3217},{"$f":"'General Fund Transfers'!F227","v":526131},{"$f":"SUM(R228+T228+AV228+AW228+AX228/6)","v":794.6},"D0440"]
[443,"Ford","Dodge City ",6669,null,0,6669,6812.7,3,0,6809.7,6681.6,null,0,6681.6,{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C228,VLOOKUP($CX229,'Audit Values'!$A:$BW,73,FALSE))","v":6707.6},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F228,VLOOKUP($CX229,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},6707.6,{"$f":"IF('Military Provision'!J229=\"YES\", MAX('2022 Legal Max'!O229,'2022 Legal Max'!K229,AVERAGE('2022 Legal Max'!G229,'2022 Legal Max'!K229,'2022 Legal Max'!O229)), MAX(O229, K229))","v":6809.7},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL228,VLOOKUP($CX229,'Audit Values'!$A:$BU,58,FALSE))","v":159.5},6969.2,244.2,{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM228,VLOOKUP($CX229,'Audit Values'!$A:$BW,62,FALSE))","v":12517.4},{"$f":"(W229/6)*'Weighting Factors'!$O$7","v":824.1},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN228,VLOOKUP($CX229,'Audit Values'!$A:$BW,61,FALSE))","v":3290},{"$f":"Y229*'Weighting Factors'!$O$8","v":608.70000000000005},824.1,{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO228,VLOOKUP($CX229,'Audit Values'!$A:$BW,60,FALSE))","v":2193.6},{"$f":"AB229/6*'Weighting Factors'!$O$6","v":182.8},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS228,VLOOKUP($CX229,'Audit Values'!$A:$BU,63,FALSE))","v":7100},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP228,VLOOKUP($CX229,'Audit Values'!$A:$BU,64,FALSE))","v":4391},{"$f":"IF(A229=207, AE229,(AE229))*'Weighting Factors'!$O$9","v":2125.1999999999998},461.1,{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG228,VLOOKUP($CX229,'Audit Values'!$A:$BW,70,FALSE))","v":452.6},461.1,{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ228,VLOOKUP($CX229,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ229*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR228,VLOOKUP($CX229,'Audit Values'!$A:$BU,66,FALSE))","v":2724},2123715,{"$f":"AM229/'Weighting Factors'!$O$5","v":451.3},{"$f":"CK229/'Weighting Factors'!$O$5","v":0},{"$f":"CO229/'Weighting Factors'!$O$5","v":0},5410128,{"$f":"AQ229/'Weighting Factors'!$O$5","v":1149.5999999999999},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X228,VLOOKUP($CX229,'Audit Values'!$A:$BU,47,FALSE))","v":0},12407.5,11257.9,{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA228,VLOOKUP($CX229,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB228,VLOOKUP($CX229,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1.4},59,{"$f":"SUM(AV229*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW229*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX229*'Weighting Factors'!$R$12)","v":54211},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F229>0,VLOOKUP($CX229,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F229),'Weighting Factors'!F229,VLOOKUP($CX229,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX229,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F229=\"\",\"\",IF('Weighting Factors'!H229=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U229+V229+AA229+AC229+AF229+AI229+AK229++AN229+AO229+AS229+AP229)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY229","v":53033888},{"$f":"SUM((AT229+AP229)*'Weighting Factors'!$O$5)+AY229","v":58443906},{"$f":"IF('Weighting Factors'!F229>0,'Weighting Factors'!F229,'Preliminary SO66'!AV228)","v":60007618},58443906,{"$f":"'Weighting Factors'!E229","v":0},{"$f":"Transportation!G229","v":-521128},{"$f":"IF(ISNA(VLOOKUP($CX229,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX229,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-521128,57922778,{"$f":"SUM((U229+V229+AA229+AC229+AF229+AI229+AK229+AN229+AO229+AP229)*'Weighting Factors'!O$12)+(MAX(AQ229,'Weighting Factors'!B229))","v":58389805},{"$f":"'LOB%'!F227","v":0.33},19268636,19777037,19268636,0.33,{"$f":"ROUND(IF(U229<=99.9,(U229*1.014331),0),1)","v":0},{"$f":"AND(U229>99.9,U229<=299.9)","v":false},{"$f":"IF(BS229=TRUE,ROUND((U229-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU229*U229,1)","v":0},{"$f":"AND(U229>299.9,U229<=1621.9)","v":false},{"$f":"IF(BW229=TRUE,ROUND((U229-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY229*U229,1)","v":0},{"$f":"ROUND(IF(U229>=1622,(U229*0.03504),0),1)","v":244.2},425.7,{"$f":"AL229/CB229","v":6.399},{"$f":"IF(CC229<0.06,1,IF(CC229>=18.29,52,MATCH(CC229-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":45},{"$f":"VLOOKUP(CD229, 'Weighting Factors'!$U$5:$X$56,4)","v":690},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL229*CE229","v":1879560},{"$f":"CG229*'Weighting Factors'!$Q$7","v":1879560},2123715,{"$f":"AM229/'Weighting Factors'!$O$5","v":451.3},0,0,0,{"$f":"SUM((AT229*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY229)*CM229","v":0},0,{"$f":"AE229/AD229","v":0.61850000000000005},{"$f":"IF(CP229>=50%,AE229*10.5%,0)","v":461.1},{"$f":"IF(AND(CP229>35%,CP229<50%),AE229*(CP229-35%)*0.7,0)","v":0},{"$f":"AU229+AR229","v":12407.5},{"$f":"'LOB Transfers'!G228","v":3343108},{"$f":"'LOB Transfers'!J228","v":1296779},{"$f":"'General Fund Transfers'!F228","v":12171128},{"$f":"SUM(R229+T229+AV229+AW229+AX229/6)","v":6880.3},"D0443"]
[444,"Rice","Little River ",288,null,0,288,285,null,0,285,267.5,null,0,267.5,{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C229,VLOOKUP($CX230,'Audit Values'!$A:$BW,73,FALSE))","v":273.5},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F229,VLOOKUP($CX230,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},273.5,{"$f":"IF('Military Provision'!J230=\"YES\", MAX('2022 Legal Max'!O230,'2022 Legal Max'!K230,AVERAGE('2022 Legal Max'!G230,'2022 Legal Max'!K230,'2022 Legal Max'!O230)), MAX(O230, K230))","v":285},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL229,VLOOKUP($CX230,'Audit Values'!$A:$BU,58,FALSE))","v":6},291,147.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM229,VLOOKUP($CX230,'Audit Values'!$A:$BW,62,FALSE))","v":0.2},{"$f":"(W230/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN229,VLOOKUP($CX230,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y230*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO229,VLOOKUP($CX230,'Audit Values'!$A:$BW,60,FALSE))","v":147.5},{"$f":"AB230/6*'Weighting Factors'!$O$6","v":12.3},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS229,VLOOKUP($CX230,'Audit Values'!$A:$BU,63,FALSE))","v":286},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP229,VLOOKUP($CX230,'Audit Values'!$A:$BU,64,FALSE))","v":46},{"$f":"IF(A230=207, AE230,(AE230))*'Weighting Factors'!$O$9","v":22.3},0,{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG229,VLOOKUP($CX230,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ229,VLOOKUP($CX230,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ230*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR229,VLOOKUP($CX230,'Audit Values'!$A:$BU,66,FALSE))","v":145.5},172620,{"$f":"AM230/'Weighting Factors'!$O$5","v":36.700000000000003},{"$f":"CK230/'Weighting Factors'!$O$5","v":0},{"$f":"CO230/'Weighting Factors'!$O$5","v":0},323356,{"$f":"AQ230/'Weighting Factors'!$O$5","v":68.7},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X229,VLOOKUP($CX230,'Audit Values'!$A:$BU,47,FALSE))","v":0},579,510.3,{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA229,VLOOKUP($CX230,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB229,VLOOKUP($CX230,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV230*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW230*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX230*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F230>0,VLOOKUP($CX230,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F230),'Weighting Factors'!F230,VLOOKUP($CX230,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX230,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F230=\"\",\"\",IF('Weighting Factors'!H230=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U230+V230+AA230+AC230+AF230+AI230+AK230++AN230+AO230+AS230+AP230)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY230","v":2401472},{"$f":"SUM((AT230+AP230)*'Weighting Factors'!$O$5)+AY230","v":2724774},{"$f":"IF('Weighting Factors'!F230>0,'Weighting Factors'!F230,'Preliminary SO66'!AV229)","v":2737951},2724774,{"$f":"'Weighting Factors'!E230","v":0},{"$f":"Transportation!G230","v":-21548},{"$f":"IF(ISNA(VLOOKUP($CX230,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX230,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-21548,2703226,{"$f":"SUM((U230+V230+AA230+AC230+AF230+AI230+AK230+AN230+AO230+AP230)*'Weighting Factors'!O$12)+(MAX(AQ230,'Weighting Factors'!B230))","v":2749512},{"$f":"'LOB%'!F228","v":0.31},852349,855266,852349,0.31,{"$f":"ROUND(IF(U230<=99.9,(U230*1.014331),0),1)","v":0},{"$f":"AND(U230>99.9,U230<=299.9)","v":true},{"$f":"IF(BS230=TRUE,ROUND((U230-100)*9.655,3),0)","v":1844.105},0.50804300000000002,{"$f":"ROUND(BU230*U230,1)","v":147.80000000000001},{"$f":"AND(U230>299.9,U230<=1621.9)","v":false},{"$f":"IF(BW230=TRUE,ROUND((U230-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY230*U230,1)","v":0},{"$f":"ROUND(IF(U230>=1622,(U230*0.03504),0),1)","v":0},244.5,{"$f":"AL230/CB230","v":0.59499999999999997},{"$f":"IF(CC230<0.06,1,IF(CC230>=18.29,52,MATCH(CC230-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":27},{"$f":"VLOOKUP(CD230, 'Weighting Factors'!$U$5:$X$56,4)","v":1050},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL230*CE230","v":152775},{"$f":"CG230*'Weighting Factors'!$Q$7","v":152775},172620,{"$f":"AM230/'Weighting Factors'!$O$5","v":36.700000000000003},0,0,0,{"$f":"SUM((AT230*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY230)*CM230","v":0},0,{"$f":"AE230/AD230","v":0.1608},{"$f":"IF(CP230>=50%,AE230*10.5%,0)","v":0},{"$f":"IF(AND(CP230>35%,CP230<50%),AE230*(CP230-35%)*0.7,0)","v":0},{"$f":"AU230+AR230","v":579},{"$f":"'LOB Transfers'!G229","v":33156},{"$f":"'LOB Transfers'!J229","v":256},{"$f":"'General Fund Transfers'!F229","v":104944},{"$f":"SUM(R230+T230+AV230+AW230+AX230/6)","v":279.5},"D0444"]
[445,"Montgomery","Coffeyville ",1705.9,null,0,1705.9,1696.3,null,0,1696.3,1630,null,0,1630,{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C230,VLOOKUP($CX231,'Audit Values'!$A:$BW,73,FALSE))","v":1621.7},{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F230,VLOOKUP($CX231,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1621.7,{"$f":"IF('Military Provision'!J231=\"YES\", MAX('2022 Legal Max'!O231,'2022 Legal Max'!K231,AVERAGE('2022 Legal Max'!G231,'2022 Legal Max'!K231,'2022 Legal Max'!O231)), MAX(O231, K231))","v":1696.3},{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL230,VLOOKUP($CX231,'Audit Values'!$A:$BU,58,FALSE))","v":48},1744.3,61.1,{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM230,VLOOKUP($CX231,'Audit Values'!$A:$BW,62,FALSE))","v":464.8},{"$f":"(W231/6)*'Weighting Factors'!$O$7","v":30.6},{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN230,VLOOKUP($CX231,'Audit Values'!$A:$BW,61,FALSE))","v":227},{"$f":"Y231*'Weighting Factors'!$O$8","v":42},42,{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO230,VLOOKUP($CX231,'Audit Values'!$A:$BW,60,FALSE))","v":303.2},{"$f":"AB231/6*'Weighting Factors'!$O$6","v":25.3},{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS230,VLOOKUP($CX231,'Audit Values'!$A:$BU,63,FALSE))","v":1732},{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP230,VLOOKUP($CX231,'Audit Values'!$A:$BU,64,FALSE))","v":1153},{"$f":"IF(A231=207, AE231,(AE231))*'Weighting Factors'!$O$9","v":558.1},121.1,{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG230,VLOOKUP($CX231,'Audit Values'!$A:$BW,70,FALSE))","v":121.1},121.1,{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ230,VLOOKUP($CX231,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ231*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR230,VLOOKUP($CX231,'Audit Values'!$A:$BU,66,FALSE))","v":367},319298,{"$f":"AM231/'Weighting Factors'!$O$5","v":67.8},{"$f":"CK231/'Weighting Factors'!$O$5","v":0},{"$f":"CO231/'Weighting Factors'!$O$5","v":0},1585679,{"$f":"AQ231/'Weighting Factors'!$O$5","v":336.9},{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X230,VLOOKUP($CX231,'Audit Values'!$A:$BU,47,FALSE))","v":0},2956.6,2619.6999999999998,{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA230,VLOOKUP($CX231,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB230,VLOOKUP($CX231,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":5.7},21.5,{"$f":"SUM(AV231*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW231*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX231*'Weighting Factors'!$R$12)","v":69934},18,{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX231,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F231=\"\",\"\",IF('Weighting Factors'!H231=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U231+V231+AA231+AC231+AF231+AI231+AK231++AN231+AO231+AS231+AP231)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY231","v":12398242},{"$f":"SUM((AT231+AP231)*'Weighting Factors'!$O$5)+AY231","v":13983694},{"$f":"IF('Weighting Factors'!F231>0,'Weighting Factors'!F231,'Preliminary SO66'!AV230)","v":14340066},13983694,{"$f":"'Weighting Factors'!E231","v":0},{"$f":"Transportation!G231","v":0},{"$f":"IF(ISNA(VLOOKUP($CX231,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX231,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,13983694,{"$f":"SUM((U231+V231+AA231+AC231+AF231+AI231+AK231+AN231+AO231+AP231)*'Weighting Factors'!O$12)+(MAX(AQ231,'Weighting Factors'!B231))","v":13913987},{"$f":"'LOB%'!F229","v":0.31},4313336,4204000,4204000,0.30209999999999998,{"$f":"ROUND(IF(U231<=99.9,(U231*1.014331),0),1)","v":0},{"$f":"AND(U231>99.9,U231<=299.9)","v":false},{"$f":"IF(BS231=TRUE,ROUND((U231-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU231*U231,1)","v":0},{"$f":"AND(U231>299.9,U231<=1621.9)","v":false},{"$f":"IF(BW231=TRUE,ROUND((U231-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY231*U231,1)","v":0},{"$f":"ROUND(IF(U231>=1622,(U231*0.03504),0),1)","v":61.1},120,{"$f":"AL231/CB231","v":3.0579999999999998},{"$f":"IF(CC231<0.06,1,IF(CC231>=18.29,52,MATCH(CC231-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":41},{"$f":"VLOOKUP(CD231, 'Weighting Factors'!$U$5:$X$56,4)","v":770},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL231*CE231","v":282590},{"$f":"CG231*'Weighting Factors'!$Q$7","v":282590},319298,{"$f":"AM231/'Weighting Factors'!$O$5","v":67.8},0,0,0,{"$f":"SUM((AT231*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY231)*CM231","v":0},0,{"$f":"AE231/AD231","v":0.66569999999999996},{"$f":"IF(CP231>=50%,AE231*10.5%,0)","v":121.1},{"$f":"IF(AND(CP231>35%,CP231<50%),AE231*(CP231-35%)*0.7,0)","v":0},{"$f":"AU231+AR231","v":2956.6},{"$f":"'LOB Transfers'!G230","v":806748},{"$f":"'LOB Transfers'!J230","v":60538},{"$f":"'General Fund Transfers'!F230","v":3196315},{"$f":"SUM(R231+T231+AV231+AW231+AX231/6)","v":1688},"D0445"]
[446,"Montgomery","Independence ",1957.5,null,0,1957.5,1965.2,null,0,1965.2,1877,null,0,1877,{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C231,VLOOKUP($CX232,'Audit Values'!$A:$BW,73,FALSE))","v":1830.5},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F231,VLOOKUP($CX232,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1830.5,{"$f":"IF('Military Provision'!J232=\"YES\", MAX('2022 Legal Max'!O232,'2022 Legal Max'!K232,AVERAGE('2022 Legal Max'!G232,'2022 Legal Max'!K232,'2022 Legal Max'!O232)), MAX(O232, K232))","v":1965.2},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL231,VLOOKUP($CX232,'Audit Values'!$A:$BU,58,FALSE))","v":24.5},1989.7,69.7,{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM231,VLOOKUP($CX232,'Audit Values'!$A:$BW,62,FALSE))","v":68.400000000000006},{"$f":"(W232/6)*'Weighting Factors'!$O$7","v":4.5},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN231,VLOOKUP($CX232,'Audit Values'!$A:$BW,61,FALSE))","v":51},{"$f":"Y232*'Weighting Factors'!$O$8","v":9.4},9.4,{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO231,VLOOKUP($CX232,'Audit Values'!$A:$BW,60,FALSE))","v":347.5},{"$f":"AB232/6*'Weighting Factors'!$O$6","v":29},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS231,VLOOKUP($CX232,'Audit Values'!$A:$BU,63,FALSE))","v":2007},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP231,VLOOKUP($CX232,'Audit Values'!$A:$BU,64,FALSE))","v":960},{"$f":"IF(A232=207, AE232,(AE232))*'Weighting Factors'!$O$9","v":464.6},86.2,{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG231,VLOOKUP($CX232,'Audit Values'!$A:$BW,70,FALSE))","v":82.1},86.2,{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ231,VLOOKUP($CX232,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ232*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR231,VLOOKUP($CX232,'Audit Values'!$A:$BU,66,FALSE))","v":432.5},405606,{"$f":"AM232/'Weighting Factors'!$O$5","v":86.2},{"$f":"CK232/'Weighting Factors'!$O$5","v":0},{"$f":"CO232/'Weighting Factors'!$O$5","v":0},1700982,{"$f":"AQ232/'Weighting Factors'!$O$5","v":361.4},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X231,VLOOKUP($CX232,'Audit Values'!$A:$BU,47,FALSE))","v":0},3096.2,2734.8,{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA231,VLOOKUP($CX232,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB231,VLOOKUP($CX232,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":18.100000000000001},0,{"$f":"SUM(AV232*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW232*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX232*'Weighting Factors'!$R$12)","v":40770},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F232>0,VLOOKUP($CX232,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F232),'Weighting Factors'!F232,VLOOKUP($CX232,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":23},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX232,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F232=\"\",\"\",IF('Weighting Factors'!H232=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U232+V232+AA232+AC232+AF232+AI232+AK232++AN232+AO232+AS232+AP232)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY232","v":12910739},{"$f":"SUM((AT232+AP232)*'Weighting Factors'!$O$5)+AY232","v":14611487},{"$f":"IF('Weighting Factors'!F232>0,'Weighting Factors'!F232,'Preliminary SO66'!AV231)","v":15125084},14611487,{"$f":"'Weighting Factors'!E232","v":0},{"$f":"Transportation!G232","v":0},{"$f":"IF(ISNA(VLOOKUP($CX232,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX232,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,14611487,{"$f":"SUM((U232+V232+AA232+AC232+AF232+AI232+AK232+AN232+AO232+AP232)*'Weighting Factors'!O$12)+(MAX(AQ232,'Weighting Factors'!B232))","v":14570951},{"$f":"'LOB%'!F230","v":0.31},4516995,4688760,4516995,0.31,{"$f":"ROUND(IF(U232<=99.9,(U232*1.014331),0),1)","v":0},{"$f":"AND(U232>99.9,U232<=299.9)","v":false},{"$f":"IF(BS232=TRUE,ROUND((U232-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU232*U232,1)","v":0},{"$f":"AND(U232>299.9,U232<=1621.9)","v":false},{"$f":"IF(BW232=TRUE,ROUND((U232-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY232*U232,1)","v":0},{"$f":"ROUND(IF(U232>=1622,(U232*0.03504),0),1)","v":69.7},210.9,{"$f":"AL232/CB232","v":2.0510000000000002},{"$f":"IF(CC232<0.06,1,IF(CC232>=18.29,52,MATCH(CC232-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":38},{"$f":"VLOOKUP(CD232, 'Weighting Factors'!$U$5:$X$56,4)","v":830},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL232*CE232","v":358975},{"$f":"CG232*'Weighting Factors'!$Q$7","v":358975},405606,{"$f":"AM232/'Weighting Factors'!$O$5","v":86.2},0,0,0,{"$f":"SUM((AT232*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY232)*CM232","v":0},0,{"$f":"AE232/AD232","v":0.4783},{"$f":"IF(CP232>=50%,AE232*10.5%,0)","v":0},{"$f":"IF(AND(CP232>35%,CP232<50%),AE232*(CP232-35%)*0.7,0)","v":86.2},{"$f":"AU232+AR232","v":3096.2},{"$f":"'LOB Transfers'!G231","v":683421},{"$f":"'LOB Transfers'!J231","v":14003},{"$f":"'General Fund Transfers'!F231","v":2592065},{"$f":"SUM(R232+T232+AV232+AW232+AX232/6)","v":1875.1},"D0446"]
[447,"Montgomery","Cherryvale ",776.5,null,0,776.5,747.5,null,0,747.5,730,null,0,730,{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C232,VLOOKUP($CX233,'Audit Values'!$A:$BW,73,FALSE))","v":711.1},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F232,VLOOKUP($CX233,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},711.1,{"$f":"IF('Military Provision'!J233=\"YES\", MAX('2022 Legal Max'!O233,'2022 Legal Max'!K233,AVERAGE('2022 Legal Max'!G233,'2022 Legal Max'!K233,'2022 Legal Max'!O233)), MAX(O233, K233))","v":747.5},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL232,VLOOKUP($CX233,'Audit Values'!$A:$BU,58,FALSE))","v":7.5},755,248.8,{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM232,VLOOKUP($CX233,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W233/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN232,VLOOKUP($CX233,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y233*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO232,VLOOKUP($CX233,'Audit Values'!$A:$BW,60,FALSE))","v":248.2},{"$f":"AB233/6*'Weighting Factors'!$O$6","v":20.7},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS232,VLOOKUP($CX233,'Audit Values'!$A:$BU,63,FALSE))","v":729},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP232,VLOOKUP($CX233,'Audit Values'!$A:$BU,64,FALSE))","v":351},{"$f":"IF(A233=207, AE233,(AE233))*'Weighting Factors'!$O$9","v":169.9},32.299999999999997,{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG232,VLOOKUP($CX233,'Audit Values'!$A:$BW,70,FALSE))","v":30.3},32.299999999999997,{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ232,VLOOKUP($CX233,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ233*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR232,VLOOKUP($CX233,'Audit Values'!$A:$BU,66,FALSE))","v":110},125532,{"$f":"AM233/'Weighting Factors'!$O$5","v":26.7},{"$f":"CK233/'Weighting Factors'!$O$5","v":0},{"$f":"CO233/'Weighting Factors'!$O$5","v":0},622681,{"$f":"AQ233/'Weighting Factors'!$O$5","v":132.30000000000001},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X232,VLOOKUP($CX233,'Audit Values'!$A:$BU,47,FALSE))","v":0},1385.7,1253.4000000000001,{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA232,VLOOKUP($CX233,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB232,VLOOKUP($CX233,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV233*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW233*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX233*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F233>0,VLOOKUP($CX233,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F233),'Weighting Factors'!F233,VLOOKUP($CX233,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX233,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F233=\"\",\"\",IF('Weighting Factors'!H233=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U233+V233+AA233+AC233+AF233+AI233+AK233++AN233+AO233+AS233+AP233)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY233","v":5903500},{"$f":"SUM((AT233+AP233)*'Weighting Factors'!$O$5)+AY233","v":6526104},{"$f":"IF('Weighting Factors'!F233>0,'Weighting Factors'!F233,'Preliminary SO66'!AV232)","v":6858054},6526104,{"$f":"'Weighting Factors'!E233","v":0},{"$f":"Transportation!G233","v":0},{"$f":"IF(ISNA(VLOOKUP($CX233,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX233,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,6526104,{"$f":"SUM((U233+V233+AA233+AC233+AF233+AI233+AK233+AN233+AO233+AP233)*'Weighting Factors'!O$12)+(MAX(AQ233,'Weighting Factors'!B233))","v":6521181},{"$f":"'LOB%'!F231","v":0.31},2021566,2125939,2021566,0.31,{"$f":"ROUND(IF(U233<=99.9,(U233*1.014331),0),1)","v":0},{"$f":"AND(U233>99.9,U233<=299.9)","v":false},{"$f":"IF(BS233=TRUE,ROUND((U233-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU233*U233,1)","v":0},{"$f":"AND(U233>299.9,U233<=1621.9)","v":true},{"$f":"IF(BW233=TRUE,ROUND((U233-300)*1.2375,4),0)","v":563.0625},0.32960099999999998,{"$f":"ROUND(BY233*U233,1)","v":248.8},{"$f":"ROUND(IF(U233>=1622,(U233*0.03504),0),1)","v":0},140,{"$f":"AL233/CB233","v":0.78600000000000003},{"$f":"IF(CC233<0.06,1,IF(CC233>=18.29,52,MATCH(CC233-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":29},{"$f":"VLOOKUP(CD233, 'Weighting Factors'!$U$5:$X$56,4)","v":1010},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL233*CE233","v":111100},{"$f":"CG233*'Weighting Factors'!$Q$7","v":111100},125532,{"$f":"AM233/'Weighting Factors'!$O$5","v":26.7},0,0,0,{"$f":"SUM((AT233*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY233)*CM233","v":0},0,{"$f":"AE233/AD233","v":0.48149999999999998},{"$f":"IF(CP233>=50%,AE233*10.5%,0)","v":0},{"$f":"IF(AND(CP233>35%,CP233<50%),AE233*(CP233-35%)*0.7,0)","v":32.299999999999997},{"$f":"AU233+AR233","v":1385.7},{"$f":"'LOB Transfers'!G232","v":249259},{"$f":"'LOB Transfers'!J232","v":0},{"$f":"'General Fund Transfers'!F232","v":951553},{"$f":"SUM(R233+T233+AV233+AW233+AX233/6)","v":719.6},"D0447"]
[448,"McPherson","Inman ",387.5,null,0,387.5,390,null,0,390,390.5,null,0,390.5,{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C233,VLOOKUP($CX234,'Audit Values'!$A:$BW,73,FALSE))","v":401},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F233,VLOOKUP($CX234,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},401,{"$f":"IF('Military Provision'!J234=\"YES\", MAX('2022 Legal Max'!O234,'2022 Legal Max'!K234,AVERAGE('2022 Legal Max'!G234,'2022 Legal Max'!K234,'2022 Legal Max'!O234)), MAX(O234, K234))","v":390.5},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL233,VLOOKUP($CX234,'Audit Values'!$A:$BU,58,FALSE))","v":6},396.5,179,{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM233,VLOOKUP($CX234,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W234/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN233,VLOOKUP($CX234,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y234*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO233,VLOOKUP($CX234,'Audit Values'!$A:$BW,60,FALSE))","v":174},{"$f":"AB234/6*'Weighting Factors'!$O$6","v":14.5},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS233,VLOOKUP($CX234,'Audit Values'!$A:$BU,63,FALSE))","v":419},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP233,VLOOKUP($CX234,'Audit Values'!$A:$BU,64,FALSE))","v":72},{"$f":"IF(A234=207, AE234,(AE234))*'Weighting Factors'!$O$9","v":34.799999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG233,VLOOKUP($CX234,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ233,VLOOKUP($CX234,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ234*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR233,VLOOKUP($CX234,'Audit Values'!$A:$BU,66,FALSE))","v":83},100346,{"$f":"AM234/'Weighting Factors'!$O$5","v":21.3},{"$f":"CK234/'Weighting Factors'!$O$5","v":0},{"$f":"CO234/'Weighting Factors'!$O$5","v":0},483463,{"$f":"AQ234/'Weighting Factors'!$O$5","v":102.7},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X233,VLOOKUP($CX234,'Audit Values'!$A:$BU,47,FALSE))","v":0},748.8,646.1,{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA233,VLOOKUP($CX234,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB233,VLOOKUP($CX234,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV234*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW234*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX234*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F234>0,VLOOKUP($CX234,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F234),'Weighting Factors'!F234,VLOOKUP($CX234,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX234,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F234=\"\",\"\",IF('Weighting Factors'!H234=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U234+V234+AA234+AC234+AF234+AI234+AK234++AN234+AO234+AS234+AP234)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY234","v":3040547},{"$f":"SUM((AT234+AP234)*'Weighting Factors'!$O$5)+AY234","v":3523853},{"$f":"IF('Weighting Factors'!F234>0,'Weighting Factors'!F234,'Preliminary SO66'!AV233)","v":3807154},3523853,{"$f":"'Weighting Factors'!E234","v":0},{"$f":"Transportation!G234","v":0},{"$f":"IF(ISNA(VLOOKUP($CX234,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX234,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3523853,{"$f":"SUM((U234+V234+AA234+AC234+AF234+AI234+AK234+AN234+AO234+AP234)*'Weighting Factors'!O$12)+(MAX(AQ234,'Weighting Factors'!B234))","v":3524010},{"$f":"'LOB%'!F232","v":0.33},1162923,1256310,1162923,0.33,{"$f":"ROUND(IF(U234<=99.9,(U234*1.014331),0),1)","v":0},{"$f":"AND(U234>99.9,U234<=299.9)","v":false},{"$f":"IF(BS234=TRUE,ROUND((U234-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU234*U234,1)","v":0},{"$f":"AND(U234>299.9,U234<=1621.9)","v":true},{"$f":"IF(BW234=TRUE,ROUND((U234-300)*1.2375,4),0)","v":119.4188},0.451401,{"$f":"ROUND(BY234*U234,1)","v":179},{"$f":"ROUND(IF(U234>=1622,(U234*0.03504),0),1)","v":0},144,{"$f":"AL234/CB234","v":0.57599999999999996},{"$f":"IF(CC234<0.06,1,IF(CC234>=18.29,52,MATCH(CC234-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":26},{"$f":"VLOOKUP(CD234, 'Weighting Factors'!$U$5:$X$56,4)","v":1070},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL234*CE234","v":88810},{"$f":"CG234*'Weighting Factors'!$Q$7","v":88810},100346,{"$f":"AM234/'Weighting Factors'!$O$5","v":21.3},0,0,0,{"$f":"SUM((AT234*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY234)*CM234","v":0},0,{"$f":"AE234/AD234","v":0.17180000000000001},{"$f":"IF(CP234>=50%,AE234*10.5%,0)","v":0},{"$f":"IF(AND(CP234>35%,CP234<50%),AE234*(CP234-35%)*0.7,0)","v":0},{"$f":"AU234+AR234","v":748.8},{"$f":"'LOB Transfers'!G233","v":54425},{"$f":"'LOB Transfers'!J233","v":0},{"$f":"'General Fund Transfers'!F233","v":163769},{"$f":"SUM(R234+T234+AV234+AW234+AX234/6)","v":407},"D0448"]
[449,"Leavenworth","Easton ",651.29999999999995,null,0,651.29999999999995,628.79999999999995,null,0,628.79999999999995,625,null,0,625,{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C234,VLOOKUP($CX235,'Audit Values'!$A:$BW,73,FALSE))","v":617.9},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F234,VLOOKUP($CX235,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},617.9,{"$f":"IF('Military Provision'!J235=\"YES\", MAX('2022 Legal Max'!O235,'2022 Legal Max'!K235,AVERAGE('2022 Legal Max'!G235,'2022 Legal Max'!K235,'2022 Legal Max'!O235)), MAX(O235, K235))","v":628.79999999999995},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL234,VLOOKUP($CX235,'Audit Values'!$A:$BU,58,FALSE))","v":9},637.79999999999995,235.6,{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM234,VLOOKUP($CX235,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W235/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN234,VLOOKUP($CX235,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y235*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO234,VLOOKUP($CX235,'Audit Values'!$A:$BW,60,FALSE))","v":180.5},{"$f":"AB235/6*'Weighting Factors'!$O$6","v":15},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS234,VLOOKUP($CX235,'Audit Values'!$A:$BU,63,FALSE))","v":641},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP234,VLOOKUP($CX235,'Audit Values'!$A:$BU,64,FALSE))","v":76},{"$f":"IF(A235=207, AE235,(AE235))*'Weighting Factors'!$O$9","v":36.799999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG234,VLOOKUP($CX235,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ234,VLOOKUP($CX235,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ235*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR234,VLOOKUP($CX235,'Audit Values'!$A:$BU,66,FALSE))","v":327},291887,{"$f":"AM235/'Weighting Factors'!$O$5","v":62},{"$f":"CK235/'Weighting Factors'!$O$5","v":0},{"$f":"CO235/'Weighting Factors'!$O$5","v":0},825999,{"$f":"AQ235/'Weighting Factors'!$O$5","v":175.5},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X234,VLOOKUP($CX235,'Audit Values'!$A:$BU,47,FALSE))","v":1},1163.7,988.2,{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA234,VLOOKUP($CX235,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB234,VLOOKUP($CX235,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV235*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW235*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX235*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F235>0,VLOOKUP($CX235,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F235),'Weighting Factors'!F235,VLOOKUP($CX235,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX235,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F235=\"\",\"\",IF('Weighting Factors'!H235=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U235+V235+AA235+AC235+AF235+AI235+AK235++AN235+AO235+AS235+AP235)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY235","v":4655469},{"$f":"SUM((AT235+AP235)*'Weighting Factors'!$O$5)+AY235","v":5481372},{"$f":"IF('Weighting Factors'!F235>0,'Weighting Factors'!F235,'Preliminary SO66'!AV234)","v":5709790},5481372,{"$f":"'Weighting Factors'!E235","v":0},{"$f":"Transportation!G235","v":0},{"$f":"IF(ISNA(VLOOKUP($CX235,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX235,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5481372,{"$f":"SUM((U235+V235+AA235+AC235+AF235+AI235+AK235+AN235+AO235+AP235)*'Weighting Factors'!O$12)+(MAX(AQ235,'Weighting Factors'!B235))","v":5471762},{"$f":"'LOB%'!F233","v":0.31},1696246,1768555,1696246,0.31,{"$f":"ROUND(IF(U235<=99.9,(U235*1.014331),0),1)","v":0},{"$f":"AND(U235>99.9,U235<=299.9)","v":false},{"$f":"IF(BS235=TRUE,ROUND((U235-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU235*U235,1)","v":0},{"$f":"AND(U235>299.9,U235<=1621.9)","v":true},{"$f":"IF(BW235=TRUE,ROUND((U235-300)*1.2375,4),0)","v":418.02749999999997},0.369419,{"$f":"ROUND(BY235*U235,1)","v":235.6},{"$f":"ROUND(IF(U235>=1622,(U235*0.03504),0),1)","v":0},117,{"$f":"AL235/CB235","v":2.7949999999999999},{"$f":"IF(CC235<0.06,1,IF(CC235>=18.29,52,MATCH(CC235-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":40},{"$f":"VLOOKUP(CD235, 'Weighting Factors'!$U$5:$X$56,4)","v":790},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL235*CE235","v":258330},{"$f":"CG235*'Weighting Factors'!$Q$7","v":258330},291887,{"$f":"AM235/'Weighting Factors'!$O$5","v":62},0,0,0,{"$f":"SUM((AT235*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY235)*CM235","v":0},0,{"$f":"AE235/AD235","v":0.1186},{"$f":"IF(CP235>=50%,AE235*10.5%,0)","v":0},{"$f":"IF(AND(CP235>35%,CP235<50%),AE235*(CP235-35%)*0.7,0)","v":0},{"$f":"AU235+AR235","v":1163.7},{"$f":"'LOB Transfers'!G234","v":54110},{"$f":"'LOB Transfers'!J234","v":0},{"$f":"'General Fund Transfers'!F234","v":173181},{"$f":"SUM(R235+T235+AV235+AW235+AX235/6)","v":627.9},"D0449"]
[450,"Shawnee","Shawnee Heights ",3420.5,null,0,3420.5,3611.5,null,0,3611.5,3493.5,null,0,3493.5,{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C235,VLOOKUP($CX236,'Audit Values'!$A:$BW,73,FALSE))","v":3556.5},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F235,VLOOKUP($CX236,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},3556.5,{"$f":"IF('Military Provision'!J236=\"YES\", MAX('2022 Legal Max'!O236,'2022 Legal Max'!K236,AVERAGE('2022 Legal Max'!G236,'2022 Legal Max'!K236,'2022 Legal Max'!O236)), MAX(O236, K236))","v":3611.5},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL235,VLOOKUP($CX236,'Audit Values'!$A:$BU,58,FALSE))","v":20},3631.5,127.2,{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM235,VLOOKUP($CX236,'Audit Values'!$A:$BW,62,FALSE))","v":137.6},{"$f":"(W236/6)*'Weighting Factors'!$O$7","v":9.1},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN235,VLOOKUP($CX236,'Audit Values'!$A:$BW,61,FALSE))","v":74},{"$f":"Y236*'Weighting Factors'!$O$8","v":13.7},13.7,{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO235,VLOOKUP($CX236,'Audit Values'!$A:$BW,60,FALSE))","v":575.1},{"$f":"AB236/6*'Weighting Factors'!$O$6","v":47.9},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS235,VLOOKUP($CX236,'Audit Values'!$A:$BU,63,FALSE))","v":3626},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP235,VLOOKUP($CX236,'Audit Values'!$A:$BU,64,FALSE))","v":835},{"$f":"IF(A236=207, AE236,(AE236))*'Weighting Factors'!$O$9","v":404.1},0,{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG235,VLOOKUP($CX236,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ235,VLOOKUP($CX236,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ236*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR235,VLOOKUP($CX236,'Audit Values'!$A:$BU,66,FALSE))","v":2643},1642479,{"$f":"AM236/'Weighting Factors'!$O$5","v":349},{"$f":"CK236/'Weighting Factors'!$O$5","v":0},{"$f":"CO236/'Weighting Factors'!$O$5","v":0},4126339,{"$f":"AQ236/'Weighting Factors'!$O$5","v":876.8},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X235,VLOOKUP($CX236,'Audit Values'!$A:$BU,47,FALSE))","v":1},5451.2,4574.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA235,VLOOKUP($CX236,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":18},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB235,VLOOKUP($CX236,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},65.75,{"$f":"SUM(AV236*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW236*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX236*'Weighting Factors'!$R$12)","v":136617},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F236>0,VLOOKUP($CX236,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F236),'Weighting Factors'!F236,VLOOKUP($CX236,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX236,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F236=\"\",\"\",IF('Weighting Factors'!H236=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U236+V236+AA236+AC236+AF236+AI236+AK236++AN236+AO236+AS236+AP236)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY236","v":21663743},{"$f":"SUM((AT236+AP236)*'Weighting Factors'!$O$5)+AY236","v":25789964},{"$f":"IF('Weighting Factors'!F236>0,'Weighting Factors'!F236,'Preliminary SO66'!AV235)","v":26520837},25789964,{"$f":"'Weighting Factors'!E236","v":0},{"$f":"Transportation!G236","v":-304136},{"$f":"IF(ISNA(VLOOKUP($CX236,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX236,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-304136,25485828,{"$f":"SUM((U236+V236+AA236+AC236+AF236+AI236+AK236+AN236+AO236+AP236)*'Weighting Factors'!O$12)+(MAX(AQ236,'Weighting Factors'!B236))","v":25648759},{"$f":"'LOB%'!F234","v":0.33},8464090,8707371,8464090,0.33,{"$f":"ROUND(IF(U236<=99.9,(U236*1.014331),0),1)","v":0},{"$f":"AND(U236>99.9,U236<=299.9)","v":false},{"$f":"IF(BS236=TRUE,ROUND((U236-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU236*U236,1)","v":0},{"$f":"AND(U236>299.9,U236<=1621.9)","v":false},{"$f":"IF(BW236=TRUE,ROUND((U236-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY236*U236,1)","v":0},{"$f":"ROUND(IF(U236>=1622,(U236*0.03504),0),1)","v":127.2},140,{"$f":"AL236/CB236","v":18.879000000000001},{"$f":"IF(CC236<0.06,1,IF(CC236>=18.29,52,MATCH(CC236-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD236, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL236*CE236","v":1453650},{"$f":"CG236*'Weighting Factors'!$Q$7","v":1453650},1642479,{"$f":"AM236/'Weighting Factors'!$O$5","v":349},0,0,0,{"$f":"SUM((AT236*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY236)*CM236","v":0},0,{"$f":"AE236/AD236","v":0.2303},{"$f":"IF(CP236>=50%,AE236*10.5%,0)","v":0},{"$f":"IF(AND(CP236>35%,CP236<50%),AE236*(CP236-35%)*0.7,0)","v":0},{"$f":"AU236+AR236","v":5451.2},{"$f":"'LOB Transfers'!G235","v":629728},{"$f":"'LOB Transfers'!J235","v":21160},{"$f":"'General Fund Transfers'!F235","v":1901695},{"$f":"SUM(R236+T236+AV236+AW236+AX236/6)","v":3605.5},"D0450"]
[452,"Stanton","Stanton County ",430,null,0,430,443.5,null,0,443.5,420,null,0,420,{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C236,VLOOKUP($CX237,'Audit Values'!$A:$BW,73,FALSE))","v":407},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F236,VLOOKUP($CX237,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},407,{"$f":"IF('Military Provision'!J237=\"YES\", MAX('2022 Legal Max'!O237,'2022 Legal Max'!K237,AVERAGE('2022 Legal Max'!G237,'2022 Legal Max'!K237,'2022 Legal Max'!O237)), MAX(O237, K237))","v":443.5},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL236,VLOOKUP($CX237,'Audit Values'!$A:$BU,58,FALSE))","v":5},448.5,194.5,{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM236,VLOOKUP($CX237,'Audit Values'!$A:$BW,62,FALSE))","v":591.79999999999995},{"$f":"(W237/6)*'Weighting Factors'!$O$7","v":39},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN236,VLOOKUP($CX237,'Audit Values'!$A:$BW,61,FALSE))","v":120},{"$f":"Y237*'Weighting Factors'!$O$8","v":22.2},39,{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO236,VLOOKUP($CX237,'Audit Values'!$A:$BW,60,FALSE))","v":212.4},{"$f":"AB237/6*'Weighting Factors'!$O$6","v":17.7},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS236,VLOOKUP($CX237,'Audit Values'!$A:$BU,63,FALSE))","v":418},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP236,VLOOKUP($CX237,'Audit Values'!$A:$BU,64,FALSE))","v":146},{"$f":"IF(A237=207, AE237,(AE237))*'Weighting Factors'!$O$9","v":70.7},0,{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG236,VLOOKUP($CX237,'Audit Values'!$A:$BW,70,FALSE))","v":4.0999999999999996},4.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ236,VLOOKUP($CX237,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ237*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR236,VLOOKUP($CX237,'Audit Values'!$A:$BU,66,FALSE))","v":86},137012,{"$f":"AM237/'Weighting Factors'!$O$5","v":29.1},{"$f":"CK237/'Weighting Factors'!$O$5","v":0},{"$f":"CO237/'Weighting Factors'!$O$5","v":0},268774,{"$f":"AQ237/'Weighting Factors'!$O$5","v":57.1},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X236,VLOOKUP($CX237,'Audit Values'!$A:$BU,47,FALSE))","v":0},860.7,803.6,{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA236,VLOOKUP($CX237,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB236,VLOOKUP($CX237,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV237*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW237*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX237*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F237>0,VLOOKUP($CX237,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F237),'Weighting Factors'!F237,VLOOKUP($CX237,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX237,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F237=\"\",\"\",IF('Weighting Factors'!H237=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U237+V237+AA237+AC237+AF237+AI237+AK237++AN237+AO237+AS237+AP237)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY237","v":3781742},{"$f":"SUM((AT237+AP237)*'Weighting Factors'!$O$5)+AY237","v":4050454},{"$f":"IF('Weighting Factors'!F237>0,'Weighting Factors'!F237,'Preliminary SO66'!AV236)","v":4297990},4050454,{"$f":"'Weighting Factors'!E237","v":0},{"$f":"Transportation!G237","v":0},{"$f":"IF(ISNA(VLOOKUP($CX237,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX237,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4050454,{"$f":"SUM((U237+V237+AA237+AC237+AF237+AI237+AK237+AN237+AO237+AP237)*'Weighting Factors'!O$12)+(MAX(AQ237,'Weighting Factors'!B237))","v":4070977},{"$f":"'LOB%'!F235","v":0.3},1221293,1113347,1113347,0.27350000000000002,{"$f":"ROUND(IF(U237<=99.9,(U237*1.014331),0),1)","v":0},{"$f":"AND(U237>99.9,U237<=299.9)","v":false},{"$f":"IF(BS237=TRUE,ROUND((U237-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU237*U237,1)","v":0},{"$f":"AND(U237>299.9,U237<=1621.9)","v":true},{"$f":"IF(BW237=TRUE,ROUND((U237-300)*1.2375,4),0)","v":183.7688},0.43373400000000001,{"$f":"ROUND(BY237*U237,1)","v":194.5},{"$f":"ROUND(IF(U237>=1622,(U237*0.03504),0),1)","v":0},690,{"$f":"AL237/CB237","v":0.125},{"$f":"IF(CC237<0.06,1,IF(CC237>=18.29,52,MATCH(CC237-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":8},{"$f":"VLOOKUP(CD237, 'Weighting Factors'!$U$5:$X$56,4)","v":1410},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL237*CE237","v":121260},{"$f":"CG237*'Weighting Factors'!$Q$7","v":121260},137012,{"$f":"AM237/'Weighting Factors'!$O$5","v":29.1},0,0,0,{"$f":"SUM((AT237*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY237)*CM237","v":0},0,{"$f":"AE237/AD237","v":0.3493},{"$f":"IF(CP237>=50%,AE237*10.5%,0)","v":0},{"$f":"IF(AND(CP237>35%,CP237<50%),AE237*(CP237-35%)*0.7,0)","v":0},{"$f":"AU237+AR237","v":860.7},{"$f":"'LOB Transfers'!G236","v":91962},{"$f":"'LOB Transfers'!J236","v":50769},{"$f":"'General Fund Transfers'!F236","v":352009},{"$f":"SUM(R237+T237+AV237+AW237+AX237/6)","v":412},"D0452"]
[453,"Leavenworth","Leavenworth ",3620.7,null,0,3620.7,3549.7,null,0,3549.7,3276.3,null,0,3276.3,{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C237,VLOOKUP($CX238,'Audit Values'!$A:$BW,73,FALSE))","v":3468.2},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F237,VLOOKUP($CX238,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},3468.2,{"$f":"IF('Military Provision'!J238=\"YES\", MAX('2022 Legal Max'!O238,'2022 Legal Max'!K238,AVERAGE('2022 Legal Max'!G238,'2022 Legal Max'!K238,'2022 Legal Max'!O238)), MAX(O238, K238))","v":3549.7},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL237,VLOOKUP($CX238,'Audit Values'!$A:$BU,58,FALSE))","v":40.5},3590.2,125.8,{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM237,VLOOKUP($CX238,'Audit Values'!$A:$BW,62,FALSE))","v":15.8},{"$f":"(W238/6)*'Weighting Factors'!$O$7","v":1},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN237,VLOOKUP($CX238,'Audit Values'!$A:$BW,61,FALSE))","v":30},{"$f":"Y238*'Weighting Factors'!$O$8","v":5.6},5.6,{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO237,VLOOKUP($CX238,'Audit Values'!$A:$BW,60,FALSE))","v":470.9},{"$f":"AB238/6*'Weighting Factors'!$O$6","v":39.200000000000003},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS237,VLOOKUP($CX238,'Audit Values'!$A:$BU,63,FALSE))","v":3594},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP237,VLOOKUP($CX238,'Audit Values'!$A:$BU,64,FALSE))","v":1351},{"$f":"IF(A238=207, AE238,(AE238))*'Weighting Factors'!$O$9","v":653.9},24.5,{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG237,VLOOKUP($CX238,'Audit Values'!$A:$BW,70,FALSE))","v":59.2},59.2,{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ237,VLOOKUP($CX238,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ238*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR237,VLOOKUP($CX238,'Audit Values'!$A:$BU,66,FALSE))","v":769},477891,{"$f":"AM238/'Weighting Factors'!$O$5","v":101.5},{"$f":"CK238/'Weighting Factors'!$O$5","v":0},{"$f":"CO238/'Weighting Factors'!$O$5","v":0},4365905,{"$f":"AQ238/'Weighting Factors'!$O$5","v":927.7},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X237,VLOOKUP($CX238,'Audit Values'!$A:$BU,47,FALSE))","v":0},5503.1,4575.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA237,VLOOKUP($CX238,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":84},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB237,VLOOKUP($CX238,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV238*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW238*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX238*'Weighting Factors'!$R$12)","v":420000},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F238>0,VLOOKUP($CX238,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F238),'Weighting Factors'!F238,VLOOKUP($CX238,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX238,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F238=\"\",\"\",IF('Weighting Factors'!H238=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U238+V238+AA238+AC238+AF238+AI238+AK238++AN238+AO238+AS238+AP238)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY238","v":21951832},{"$f":"SUM((AT238+AP238)*'Weighting Factors'!$O$5)+AY238","v":26317589},{"$f":"IF('Weighting Factors'!F238>0,'Weighting Factors'!F238,'Preliminary SO66'!AV237)","v":26814988},26317589,{"$f":"'Weighting Factors'!E238","v":0},{"$f":"Transportation!G238","v":0},{"$f":"IF(ISNA(VLOOKUP($CX238,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX238,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,26317589,{"$f":"SUM((U238+V238+AA238+AC238+AF238+AI238+AK238+AN238+AO238+AP238)*'Weighting Factors'!O$12)+(MAX(AQ238,'Weighting Factors'!B238))","v":25897737},{"$f":"'LOB%'!F236","v":0.31},8028298,8161746,8028298,0.31,{"$f":"ROUND(IF(U238<=99.9,(U238*1.014331),0),1)","v":0},{"$f":"AND(U238>99.9,U238<=299.9)","v":false},{"$f":"IF(BS238=TRUE,ROUND((U238-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU238*U238,1)","v":0},{"$f":"AND(U238>299.9,U238<=1621.9)","v":false},{"$f":"IF(BW238=TRUE,ROUND((U238-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY238*U238,1)","v":0},{"$f":"ROUND(IF(U238>=1622,(U238*0.03504),0),1)","v":125.8},17,{"$f":"AL238/CB238","v":45.234999999999999},{"$f":"IF(CC238<0.06,1,IF(CC238>=18.29,52,MATCH(CC238-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD238, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL238*CE238","v":422950},{"$f":"CG238*'Weighting Factors'!$Q$7","v":422950},477891,{"$f":"AM238/'Weighting Factors'!$O$5","v":101.5},0,0,0,{"$f":"SUM((AT238*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY238)*CM238","v":0},0,{"$f":"AE238/AD238","v":0.37590000000000001},{"$f":"IF(CP238>=50%,AE238*10.5%,0)","v":0},{"$f":"IF(AND(CP238>35%,CP238<50%),AE238*(CP238-35%)*0.7,0)","v":24.5},{"$f":"AU238+AR238","v":5503.1},{"$f":"'LOB Transfers'!G237","v":960987},{"$f":"'LOB Transfers'!J237","v":8028},{"$f":"'General Fund Transfers'!F237","v":3355849},{"$f":"SUM(R238+T238+AV238+AW238+AX238/6)","v":3592.7},"D0453"]
[454,"Osage","Burlingame Public School ",291,null,0,291,277.5,null,0,277.5,264.5,null,0,264.5,{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C238,VLOOKUP($CX239,'Audit Values'!$A:$BW,73,FALSE))","v":263.5},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F238,VLOOKUP($CX239,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},263.5,{"$f":"IF('Military Provision'!J239=\"YES\", MAX('2022 Legal Max'!O239,'2022 Legal Max'!K239,AVERAGE('2022 Legal Max'!G239,'2022 Legal Max'!K239,'2022 Legal Max'!O239)), MAX(O239, K239))","v":277.5},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL238,VLOOKUP($CX239,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},281,150.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM238,VLOOKUP($CX239,'Audit Values'!$A:$BW,62,FALSE))","v":0.8},{"$f":"(W239/6)*'Weighting Factors'!$O$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN238,VLOOKUP($CX239,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y239*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO238,VLOOKUP($CX239,'Audit Values'!$A:$BW,60,FALSE))","v":37.9},{"$f":"AB239/6*'Weighting Factors'!$O$6","v":3.2},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS238,VLOOKUP($CX239,'Audit Values'!$A:$BU,63,FALSE))","v":274},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP238,VLOOKUP($CX239,'Audit Values'!$A:$BU,64,FALSE))","v":90},{"$f":"IF(A239=207, AE239,(AE239))*'Weighting Factors'!$O$9","v":43.6},0,{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG238,VLOOKUP($CX239,'Audit Values'!$A:$BW,70,FALSE))","v":1.4},1.4,{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ238,VLOOKUP($CX239,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ239*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR238,VLOOKUP($CX239,'Audit Values'!$A:$BU,66,FALSE))","v":33},41388,{"$f":"AM239/'Weighting Factors'!$O$5","v":8.8000000000000007},{"$f":"CK239/'Weighting Factors'!$O$5","v":0},{"$f":"CO239/'Weighting Factors'!$O$5","v":0},375467,{"$f":"AQ239/'Weighting Factors'!$O$5","v":79.8},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X238,VLOOKUP($CX239,'Audit Values'!$A:$BU,47,FALSE))","v":0},568.20000000000005,488.4,{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA238,VLOOKUP($CX239,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB238,VLOOKUP($CX239,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV239*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW239*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX239*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F239>0,VLOOKUP($CX239,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F239),'Weighting Factors'!F239,VLOOKUP($CX239,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX239,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F239=\"\",\"\",IF('Weighting Factors'!H239=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U239+V239+AA239+AC239+AF239+AI239+AK239++AN239+AO239+AS239+AP239)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY239","v":2298410},{"$f":"SUM((AT239+AP239)*'Weighting Factors'!$O$5)+AY239","v":2673949},{"$f":"IF('Weighting Factors'!F239>0,'Weighting Factors'!F239,'Preliminary SO66'!AV238)","v":2738762},2673949,{"$f":"'Weighting Factors'!E239","v":0},{"$f":"Transportation!G239","v":0},{"$f":"IF(ISNA(VLOOKUP($CX239,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX239,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2673949,{"$f":"SUM((U239+V239+AA239+AC239+AF239+AI239+AK239+AN239+AO239+AP239)*'Weighting Factors'!O$12)+(MAX(AQ239,'Weighting Factors'!B239))","v":2684945},{"$f":"'LOB%'!F237","v":0.31},832333,841795,832333,0.31,{"$f":"ROUND(IF(U239<=99.9,(U239*1.014331),0),1)","v":0},{"$f":"AND(U239>99.9,U239<=299.9)","v":true},{"$f":"IF(BS239=TRUE,ROUND((U239-100)*9.655,3),0)","v":1747.5550000000001},0.53454999999999997,{"$f":"ROUND(BU239*U239,1)","v":150.19999999999999},{"$f":"AND(U239>299.9,U239<=1621.9)","v":false},{"$f":"IF(BW239=TRUE,ROUND((U239-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY239*U239,1)","v":0},{"$f":"ROUND(IF(U239>=1622,(U239*0.03504),0),1)","v":0},74,{"$f":"AL239/CB239","v":0.44600000000000001},{"$f":"IF(CC239<0.06,1,IF(CC239>=18.29,52,MATCH(CC239-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":24},{"$f":"VLOOKUP(CD239, 'Weighting Factors'!$U$5:$X$56,4)","v":1110},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL239*CE239","v":36630},{"$f":"CG239*'Weighting Factors'!$Q$7","v":36630},41388,{"$f":"AM239/'Weighting Factors'!$O$5","v":8.8000000000000007},0,0,0,{"$f":"SUM((AT239*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY239)*CM239","v":0},0,{"$f":"AE239/AD239","v":0.32850000000000001},{"$f":"IF(CP239>=50%,AE239*10.5%,0)","v":0},{"$f":"IF(AND(CP239>35%,CP239<50%),AE239*(CP239-35%)*0.7,0)","v":0},{"$f":"AU239+AR239","v":568.20000000000005},{"$f":"'LOB Transfers'!G238","v":64256},{"$f":"'LOB Transfers'!J238","v":333},{"$f":"'General Fund Transfers'!F238","v":211770},{"$f":"SUM(R239+T239+AV239+AW239+AX239/6)","v":267},"D0454"]
[456,"Osage","Marais Des Cygnes Valley ",205,null,0,205,217.5,null,0,217.5,207,null,0,207,{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C239,VLOOKUP($CX240,'Audit Values'!$A:$BW,73,FALSE))","v":204},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F239,VLOOKUP($CX240,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},204,{"$f":"IF('Military Provision'!J240=\"YES\", MAX('2022 Legal Max'!O240,'2022 Legal Max'!K240,AVERAGE('2022 Legal Max'!G240,'2022 Legal Max'!K240,'2022 Legal Max'!O240)), MAX(O240, K240))","v":217.5},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL239,VLOOKUP($CX240,'Audit Values'!$A:$BU,58,FALSE))","v":1.5},219,153.1,{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM239,VLOOKUP($CX240,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W240/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN239,VLOOKUP($CX240,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y240*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO239,VLOOKUP($CX240,'Audit Values'!$A:$BW,60,FALSE))","v":75.099999999999994},{"$f":"AB240/6*'Weighting Factors'!$O$6","v":6.3},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS239,VLOOKUP($CX240,'Audit Values'!$A:$BU,63,FALSE))","v":211},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP239,VLOOKUP($CX240,'Audit Values'!$A:$BU,64,FALSE))","v":78},{"$f":"IF(A240=207, AE240,(AE240))*'Weighting Factors'!$O$9","v":37.799999999999997},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG239,VLOOKUP($CX240,'Audit Values'!$A:$BW,70,FALSE))","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ239,VLOOKUP($CX240,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ240*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR239,VLOOKUP($CX240,'Audit Values'!$A:$BU,66,FALSE))","v":110},123046,{"$f":"AM240/'Weighting Factors'!$O$5","v":26.1},{"$f":"CK240/'Weighting Factors'!$O$5","v":0},{"$f":"CO240/'Weighting Factors'!$O$5","v":0},305543,{"$f":"AQ240/'Weighting Factors'!$O$5","v":64.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X239,VLOOKUP($CX240,'Audit Values'!$A:$BU,47,FALSE))","v":0},508.3,443.4,{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA239,VLOOKUP($CX240,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB239,VLOOKUP($CX240,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1},0,{"$f":"SUM(AV240*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW240*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX240*'Weighting Factors'!$R$12)","v":6700},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F240>0,VLOOKUP($CX240,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F240),'Weighting Factors'!F240,VLOOKUP($CX240,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX240,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F240=\"\",\"\",IF('Weighting Factors'!H240=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U240+V240+AA240+AC240+AF240+AI240+AK240++AN240+AO240+AS240+AP240)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY240","v":2093340},{"$f":"SUM((AT240+AP240)*'Weighting Factors'!$O$5)+AY240","v":2398760},{"$f":"IF('Weighting Factors'!F240>0,'Weighting Factors'!F240,'Preliminary SO66'!AV239)","v":2512533},2398760,{"$f":"'Weighting Factors'!E240","v":0},{"$f":"Transportation!G240","v":-9776},{"$f":"IF(ISNA(VLOOKUP($CX240,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX240,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-9776,2388984,{"$f":"SUM((U240+V240+AA240+AC240+AF240+AI240+AK240+AN240+AO240+AP240)*'Weighting Factors'!O$12)+(MAX(AQ240,'Weighting Factors'!B240))","v":2428088},{"$f":"'LOB%'!F238","v":0.31},752707,791221,752707,0.31,{"$f":"ROUND(IF(U240<=99.9,(U240*1.014331),0),1)","v":0},{"$f":"AND(U240>99.9,U240<=299.9)","v":true},{"$f":"IF(BS240=TRUE,ROUND((U240-100)*9.655,3),0)","v":1148.9449999999999},0.69889500000000004,{"$f":"ROUND(BU240*U240,1)","v":153.1},{"$f":"AND(U240>299.9,U240<=1621.9)","v":false},{"$f":"IF(BW240=TRUE,ROUND((U240-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY240*U240,1)","v":0},{"$f":"ROUND(IF(U240>=1622,(U240*0.03504),0),1)","v":0},133,{"$f":"AL240/CB240","v":0.82699999999999996},{"$f":"IF(CC240<0.06,1,IF(CC240>=18.29,52,MATCH(CC240-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD240, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL240*CE240","v":108900},{"$f":"CG240*'Weighting Factors'!$Q$7","v":108900},123046,{"$f":"AM240/'Weighting Factors'!$O$5","v":26.1},0,0,0,{"$f":"SUM((AT240*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY240)*CM240","v":0},0,{"$f":"AE240/AD240","v":0.36969999999999997},{"$f":"IF(CP240>=50%,AE240*10.5%,0)","v":0},{"$f":"IF(AND(CP240>35%,CP240<50%),AE240*(CP240-35%)*0.7,0)","v":1.1000000000000001},{"$f":"AU240+AR240","v":508.3},{"$f":"'LOB Transfers'!G239","v":56152},{"$f":"'LOB Transfers'!J239","v":0},{"$f":"'General Fund Transfers'!F239","v":183063},{"$f":"SUM(R240+T240+AV240+AW240+AX240/6)","v":207.5},"D0456"]
[457,"Finney","Garden City ",7125.2,null,0,7125.2,6964.4,null,0,6964.4,6822.6,null,0,6822.6,{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C240,VLOOKUP($CX241,'Audit Values'!$A:$BW,73,FALSE))","v":6744},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F240,VLOOKUP($CX241,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},6744,{"$f":"IF('Military Provision'!J241=\"YES\", MAX('2022 Legal Max'!O241,'2022 Legal Max'!K241,AVERAGE('2022 Legal Max'!G241,'2022 Legal Max'!K241,'2022 Legal Max'!O241)), MAX(O241, K241))","v":6964.4},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL240,VLOOKUP($CX241,'Audit Values'!$A:$BU,58,FALSE))","v":114},7078.4,248,{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM240,VLOOKUP($CX241,'Audit Values'!$A:$BW,62,FALSE))","v":6267.1},{"$f":"(W241/6)*'Weighting Factors'!$O$7","v":412.6},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN240,VLOOKUP($CX241,'Audit Values'!$A:$BW,61,FALSE))","v":2208},{"$f":"Y241*'Weighting Factors'!$O$8","v":408.5},412.6,{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO240,VLOOKUP($CX241,'Audit Values'!$A:$BW,60,FALSE))","v":1782},{"$f":"AB241/6*'Weighting Factors'!$O$6","v":148.5},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS240,VLOOKUP($CX241,'Audit Values'!$A:$BU,63,FALSE))","v":7074},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP240,VLOOKUP($CX241,'Audit Values'!$A:$BU,64,FALSE))","v":3258},{"$f":"IF(A241=207, AE241,(AE241))*'Weighting Factors'!$O$9","v":1576.9},252.2,{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG240,VLOOKUP($CX241,'Audit Values'!$A:$BW,70,FALSE))","v":239},252.2,{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ240,VLOOKUP($CX241,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ241*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR240,VLOOKUP($CX241,'Audit Values'!$A:$BU,66,FALSE))","v":2207},2019888,{"$f":"AM241/'Weighting Factors'!$O$5","v":429.2},{"$f":"CK241/'Weighting Factors'!$O$5","v":0},{"$f":"CO241/'Weighting Factors'!$O$5","v":0},5866448,{"$f":"AQ241/'Weighting Factors'!$O$5","v":1246.5999999999999},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X240,VLOOKUP($CX241,'Audit Values'!$A:$BU,47,FALSE))","v":0},11392.4,10145.799999999999,{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA240,VLOOKUP($CX241,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":112},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB240,VLOOKUP($CX241,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":3.9},44,{"$f":"SUM(AV241*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW241*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX241*'Weighting Factors'!$R$12)","v":597826},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F241>0,VLOOKUP($CX241,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F241),'Weighting Factors'!F241,VLOOKUP($CX241,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX241,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F241=\"\",\"\",IF('Weighting Factors'!H241=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U241+V241+AA241+AC241+AF241+AI241+AK241++AN241+AO241+AS241+AP241)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY241","v":48343961},{"$f":"SUM((AT241+AP241)*'Weighting Factors'!$O$5)+AY241","v":54210460},{"$f":"IF('Weighting Factors'!F241>0,'Weighting Factors'!F241,'Preliminary SO66'!AV240)","v":55472500},54210460,{"$f":"'Weighting Factors'!E241","v":0},{"$f":"Transportation!G241","v":0},{"$f":"IF(ISNA(VLOOKUP($CX241,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX241,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-7445},-7445,54203015,{"$f":"SUM((U241+V241+AA241+AC241+AF241+AI241+AK241+AN241+AO241+AP241)*'Weighting Factors'!O$12)+(MAX(AQ241,'Weighting Factors'!B241))","v":53612583},{"$f":"'LOB%'!F239","v":0.31},16619901,17015241,16619901,0.31,{"$f":"ROUND(IF(U241<=99.9,(U241*1.014331),0),1)","v":0},{"$f":"AND(U241>99.9,U241<=299.9)","v":false},{"$f":"IF(BS241=TRUE,ROUND((U241-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU241*U241,1)","v":0},{"$f":"AND(U241>299.9,U241<=1621.9)","v":false},{"$f":"IF(BW241=TRUE,ROUND((U241-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY241*U241,1)","v":0},{"$f":"ROUND(IF(U241>=1622,(U241*0.03504),0),1)","v":248},928,{"$f":"AL241/CB241","v":2.3780000000000001},{"$f":"IF(CC241<0.06,1,IF(CC241>=18.29,52,MATCH(CC241-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":39},{"$f":"VLOOKUP(CD241, 'Weighting Factors'!$U$5:$X$56,4)","v":810},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL241*CE241","v":1787670},{"$f":"CG241*'Weighting Factors'!$Q$7","v":1787670},2019888,{"$f":"AM241/'Weighting Factors'!$O$5","v":429.2},0,0,0,{"$f":"SUM((AT241*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY241)*CM241","v":0},0,{"$f":"AE241/AD241","v":0.46060000000000001},{"$f":"IF(CP241>=50%,AE241*10.5%,0)","v":0},{"$f":"IF(AND(CP241>35%,CP241<50%),AE241*(CP241-35%)*0.7,0)","v":252.2},{"$f":"AU241+AR241","v":11392.4},{"$f":"'LOB Transfers'!G240","v":2323462},{"$f":"'LOB Transfers'!J240","v":608288},{"$f":"'General Fund Transfers'!F240","v":8607745},{"$f":"SUM(R241+T241+AV241+AW241+AX241/6)","v":6981.2},"D0457"]
[458,"Leavenworth","Basehor-Linwood ",2500,null,0,2500,2573.9,null,0,2573.9,2434,null,0,2434,{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C241,VLOOKUP($CX242,'Audit Values'!$A:$BW,73,FALSE))","v":2657.8},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F241,VLOOKUP($CX242,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2657.8,{"$f":"IF('Military Provision'!J242=\"YES\", MAX('2022 Legal Max'!O242,'2022 Legal Max'!K242,AVERAGE('2022 Legal Max'!G242,'2022 Legal Max'!K242,'2022 Legal Max'!O242)), MAX(O242, K242))","v":2573.9},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL241,VLOOKUP($CX242,'Audit Values'!$A:$BU,58,FALSE))","v":6},2579.9,90.4,{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM241,VLOOKUP($CX242,'Audit Values'!$A:$BW,62,FALSE))","v":60.5},{"$f":"(W242/6)*'Weighting Factors'!$O$7","v":4},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN241,VLOOKUP($CX242,'Audit Values'!$A:$BW,61,FALSE))","v":41},{"$f":"Y242*'Weighting Factors'!$O$8","v":7.6},7.6,{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO241,VLOOKUP($CX242,'Audit Values'!$A:$BW,60,FALSE))","v":629.20000000000005},{"$f":"AB242/6*'Weighting Factors'!$O$6","v":52.4},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS241,VLOOKUP($CX242,'Audit Values'!$A:$BU,63,FALSE))","v":2693},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP241,VLOOKUP($CX242,'Audit Values'!$A:$BU,64,FALSE))","v":243},{"$f":"IF(A242=207, AE242,(AE242))*'Weighting Factors'!$O$9","v":117.6},0,{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG241,VLOOKUP($CX242,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ241,VLOOKUP($CX242,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ242*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR241,VLOOKUP($CX242,'Audit Values'!$A:$BU,66,FALSE))","v":1365},879119,{"$f":"AM242/'Weighting Factors'!$O$5","v":186.8},{"$f":"CK242/'Weighting Factors'!$O$5","v":0},{"$f":"CO242/'Weighting Factors'!$O$5","v":0},3114155,{"$f":"AQ242/'Weighting Factors'!$O$5","v":661.7},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X241,VLOOKUP($CX242,'Audit Values'!$A:$BU,47,FALSE))","v":1},3697.4,3035.7,{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA241,VLOOKUP($CX242,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":201},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB241,VLOOKUP($CX242,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":6.3},20,{"$f":"SUM(AV242*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW242*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX242*'Weighting Factors'!$R$12)","v":1029890},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F242>0,VLOOKUP($CX242,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F242),'Weighting Factors'!F242,VLOOKUP($CX242,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX242,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},null,{"$f":"SUM((U242+V242+AA242+AC242+AF242+AI242+AK242++AN242+AO242+AS242+AP242)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY242","v":15315894},{"$f":"SUM((AT242+AP242)*'Weighting Factors'!$O$5)+AY242","v":18429854},{"$f":"IF('Weighting Factors'!F242>0,'Weighting Factors'!F242,'Preliminary SO66'!AV241)","v":18628645},18429854,{"$f":"'Weighting Factors'!E242","v":0},{"$f":"Transportation!G242","v":0},{"$f":"IF(ISNA(VLOOKUP($CX242,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX242,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-22334},-22334,18407520,{"$f":"SUM((U242+V242+AA242+AC242+AF242+AI242+AK242+AN242+AO242+AP242)*'Weighting Factors'!O$12)+(MAX(AQ242,'Weighting Factors'!B242))","v":17395453},{"$f":"'LOB%'!F240","v":0.33},5740499,5706002,5706002,0.32800000000000001,{"$f":"ROUND(IF(U242<=99.9,(U242*1.014331),0),1)","v":0},{"$f":"AND(U242>99.9,U242<=299.9)","v":false},{"$f":"IF(BS242=TRUE,ROUND((U242-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU242*U242,1)","v":0},{"$f":"AND(U242>299.9,U242<=1621.9)","v":false},{"$f":"IF(BW242=TRUE,ROUND((U242-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY242*U242,1)","v":0},{"$f":"ROUND(IF(U242>=1622,(U242*0.03504),0),1)","v":90.4},89.6,{"$f":"AL242/CB242","v":15.234},{"$f":"IF(CC242<0.06,1,IF(CC242>=18.29,52,MATCH(CC242-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":51},{"$f":"VLOOKUP(CD242, 'Weighting Factors'!$U$5:$X$56,4)","v":570},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL242*CE242","v":778050},{"$f":"CG242*'Weighting Factors'!$Q$7","v":778050},879119,{"$f":"AM242/'Weighting Factors'!$O$5","v":186.8},0,0,1.84E-2,{"$f":"SUM((AT242*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY242)*CM242","v":339109},0,{"$f":"AE242/AD242","v":9.0200000000000002E-2},{"$f":"IF(CP242>=50%,AE242*10.5%,0)","v":0},{"$f":"IF(AND(CP242>35%,CP242<50%),AE242*(CP242-35%)*0.7,0)","v":0},{"$f":"AU242+AR242","v":3697.4},{"$f":"'LOB Transfers'!G241","v":182021},{"$f":"'LOB Transfers'!J241","v":11983},{"$f":"'General Fund Transfers'!F241","v":553426},{"$f":"SUM(R242+T242+AV242+AW242+AX242/6)","v":2874.4},"D0458"]
[459,"Ford","Bucklin ",232,null,0,232,234,null,0,234,231.1,null,0,231.1,{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C242,VLOOKUP($CX243,'Audit Values'!$A:$BW,73,FALSE))","v":220.3},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F242,VLOOKUP($CX243,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},220.3,{"$f":"IF('Military Provision'!J243=\"YES\", MAX('2022 Legal Max'!O243,'2022 Legal Max'!K243,AVERAGE('2022 Legal Max'!G243,'2022 Legal Max'!K243,'2022 Legal Max'!O243)), MAX(O243, K243))","v":234},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL242,VLOOKUP($CX243,'Audit Values'!$A:$BU,58,FALSE))","v":3.5},237.5,154.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM242,VLOOKUP($CX243,'Audit Values'!$A:$BW,62,FALSE))","v":11.2},{"$f":"(W243/6)*'Weighting Factors'!$O$7","v":0.7},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN242,VLOOKUP($CX243,'Audit Values'!$A:$BW,61,FALSE))","v":6},{"$f":"Y243*'Weighting Factors'!$O$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO242,VLOOKUP($CX243,'Audit Values'!$A:$BW,60,FALSE))","v":39.799999999999997},{"$f":"AB243/6*'Weighting Factors'!$O$6","v":3.3},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS242,VLOOKUP($CX243,'Audit Values'!$A:$BU,63,FALSE))","v":230},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP242,VLOOKUP($CX243,'Audit Values'!$A:$BU,64,FALSE))","v":92},{"$f":"IF(A243=207, AE243,(AE243))*'Weighting Factors'!$O$9","v":44.5},3.2,{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG242,VLOOKUP($CX243,'Audit Values'!$A:$BW,70,FALSE))","v":4.7},4.7,{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ242,VLOOKUP($CX243,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ243*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR242,VLOOKUP($CX243,'Audit Values'!$A:$BU,66,FALSE))","v":66},96945,{"$f":"AM243/'Weighting Factors'!$O$5","v":20.6},{"$f":"CK243/'Weighting Factors'!$O$5","v":0},{"$f":"CO243/'Weighting Factors'!$O$5","v":0},180385,{"$f":"AQ243/'Weighting Factors'!$O$5","v":38.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X242,VLOOKUP($CX243,'Audit Values'!$A:$BU,47,FALSE))","v":0},504.3,466,{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA242,VLOOKUP($CX243,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB242,VLOOKUP($CX243,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV243*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW243*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX243*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F243>0,VLOOKUP($CX243,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F243),'Weighting Factors'!F243,VLOOKUP($CX243,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX243,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F243=\"\",\"\",IF('Weighting Factors'!H243=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U243+V243+AA243+AC243+AF243+AI243+AK243++AN243+AO243+AS243+AP243)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY243","v":2192996},{"$f":"SUM((AT243+AP243)*'Weighting Factors'!$O$5)+AY243","v":2373236},{"$f":"IF('Weighting Factors'!F243>0,'Weighting Factors'!F243,'Preliminary SO66'!AV242)","v":2466415},2373236,{"$f":"'Weighting Factors'!E243","v":0},{"$f":"Transportation!G243","v":0},{"$f":"IF(ISNA(VLOOKUP($CX243,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX243,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2373236,{"$f":"SUM((U243+V243+AA243+AC243+AF243+AI243+AK243+AN243+AO243+AP243)*'Weighting Factors'!O$12)+(MAX(AQ243,'Weighting Factors'!B243))","v":2390923},{"$f":"'LOB%'!F241","v":0.31},741186,764643,741186,0.31,{"$f":"ROUND(IF(U243<=99.9,(U243*1.014331),0),1)","v":0},{"$f":"AND(U243>99.9,U243<=299.9)","v":true},{"$f":"IF(BS243=TRUE,ROUND((U243-100)*9.655,3),0)","v":1327.5630000000001},0.64985599999999999,{"$f":"ROUND(BU243*U243,1)","v":154.30000000000001},{"$f":"AND(U243>299.9,U243<=1621.9)","v":false},{"$f":"IF(BW243=TRUE,ROUND((U243-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY243*U243,1)","v":0},{"$f":"ROUND(IF(U243>=1622,(U243*0.03504),0),1)","v":0},358.2,{"$f":"AL243/CB243","v":0.184},{"$f":"IF(CC243<0.06,1,IF(CC243>=18.29,52,MATCH(CC243-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":14},{"$f":"VLOOKUP(CD243, 'Weighting Factors'!$U$5:$X$56,4)","v":1300},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL243*CE243","v":85800},{"$f":"CG243*'Weighting Factors'!$Q$7","v":85800},96945,{"$f":"AM243/'Weighting Factors'!$O$5","v":20.6},0,0,0,{"$f":"SUM((AT243*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY243)*CM243","v":0},0,{"$f":"AE243/AD243","v":0.4},{"$f":"IF(CP243>=50%,AE243*10.5%,0)","v":0},{"$f":"IF(AND(CP243>35%,CP243<50%),AE243*(CP243-35%)*0.7,0)","v":3.2},{"$f":"AU243+AR243","v":504.3},{"$f":"'LOB Transfers'!G242","v":65891},{"$f":"'LOB Transfers'!J242","v":1631},{"$f":"'General Fund Transfers'!F242","v":231535},{"$f":"SUM(R243+T243+AV243+AW243+AX243/6)","v":223.8},"D0459"]
[460,"Harvey","Hesston ",837.6,null,0,837.6,856.1,null,0,856.1,813,null,0,813,{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C243,VLOOKUP($CX244,'Audit Values'!$A:$BW,73,FALSE))","v":847.5},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F243,VLOOKUP($CX244,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},847.5,{"$f":"IF('Military Provision'!J244=\"YES\", MAX('2022 Legal Max'!O244,'2022 Legal Max'!K244,AVERAGE('2022 Legal Max'!G244,'2022 Legal Max'!K244,'2022 Legal Max'!O244)), MAX(O244, K244))","v":856.1},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL243,VLOOKUP($CX244,'Audit Values'!$A:$BU,58,FALSE))","v":0},856.1,252.8,{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM243,VLOOKUP($CX244,'Audit Values'!$A:$BW,62,FALSE))","v":35.299999999999997},{"$f":"(W244/6)*'Weighting Factors'!$O$7","v":2.2999999999999998},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN243,VLOOKUP($CX244,'Audit Values'!$A:$BW,61,FALSE))","v":12},{"$f":"Y244*'Weighting Factors'!$O$8","v":2.2000000000000002},2.2999999999999998,{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO243,VLOOKUP($CX244,'Audit Values'!$A:$BW,60,FALSE))","v":200.6},{"$f":"AB244/6*'Weighting Factors'!$O$6","v":16.7},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS243,VLOOKUP($CX244,'Audit Values'!$A:$BU,63,FALSE))","v":850},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP243,VLOOKUP($CX244,'Audit Values'!$A:$BU,64,FALSE))","v":117},{"$f":"IF(A244=207, AE244,(AE244))*'Weighting Factors'!$O$9","v":56.6},0,{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG243,VLOOKUP($CX244,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ243,VLOOKUP($CX244,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ244*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR243,VLOOKUP($CX244,'Audit Values'!$A:$BU,66,FALSE))","v":83},85341,{"$f":"AM244/'Weighting Factors'!$O$5","v":18.100000000000001},{"$f":"CK244/'Weighting Factors'!$O$5","v":0},{"$f":"CO244/'Weighting Factors'!$O$5","v":0},582331,{"$f":"AQ244/'Weighting Factors'!$O$5","v":123.7},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X243,VLOOKUP($CX244,'Audit Values'!$A:$BU,47,FALSE))","v":0},1326.3,1202.5999999999999,{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA243,VLOOKUP($CX244,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB243,VLOOKUP($CX244,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV244*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW244*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX244*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F244>0,VLOOKUP($CX244,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F244),'Weighting Factors'!F244,VLOOKUP($CX244,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX244,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F244=\"\",\"\",IF('Weighting Factors'!H244=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U244+V244+AA244+AC244+AF244+AI244+AK244++AN244+AO244+AS244+AP244)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY244","v":5659436},{"$f":"SUM((AT244+AP244)*'Weighting Factors'!$O$5)+AY244","v":6241568},{"$f":"IF('Weighting Factors'!F244>0,'Weighting Factors'!F244,'Preliminary SO66'!AV243)","v":6349806},6241568,{"$f":"'Weighting Factors'!E244","v":0},{"$f":"Transportation!G244","v":0},{"$f":"IF(ISNA(VLOOKUP($CX244,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX244,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,6241568,{"$f":"SUM((U244+V244+AA244+AC244+AF244+AI244+AK244+AN244+AO244+AP244)*'Weighting Factors'!O$12)+(MAX(AQ244,'Weighting Factors'!B244))","v":6302259},{"$f":"'LOB%'!F242","v":0.33},2079745,2095741,2079745,0.33,{"$f":"ROUND(IF(U244<=99.9,(U244*1.014331),0),1)","v":0},{"$f":"AND(U244>99.9,U244<=299.9)","v":false},{"$f":"IF(BS244=TRUE,ROUND((U244-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU244*U244,1)","v":0},{"$f":"AND(U244>299.9,U244<=1621.9)","v":true},{"$f":"IF(BW244=TRUE,ROUND((U244-300)*1.2375,4),0)","v":688.17380000000003},0.29525200000000001,{"$f":"ROUND(BY244*U244,1)","v":252.8},{"$f":"ROUND(IF(U244>=1622,(U244*0.03504),0),1)","v":0},60,{"$f":"AL244/CB244","v":1.383},{"$f":"IF(CC244<0.06,1,IF(CC244>=18.29,52,MATCH(CC244-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":34},{"$f":"VLOOKUP(CD244, 'Weighting Factors'!$U$5:$X$56,4)","v":910},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL244*CE244","v":75530},{"$f":"CG244*'Weighting Factors'!$Q$7","v":75530},85341,{"$f":"AM244/'Weighting Factors'!$O$5","v":18.100000000000001},0,0,0,{"$f":"SUM((AT244*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY244)*CM244","v":0},0,{"$f":"AE244/AD244","v":0.1376},{"$f":"IF(CP244>=50%,AE244*10.5%,0)","v":0},{"$f":"IF(AND(CP244>35%,CP244<50%),AE244*(CP244-35%)*0.7,0)","v":0},{"$f":"AU244+AR244","v":1326.3},{"$f":"'LOB Transfers'!G243","v":88805},{"$f":"'LOB Transfers'!J243","v":3536},{"$f":"'General Fund Transfers'!F243","v":266360},{"$f":"SUM(R244+T244+AV244+AW244+AX244/6)","v":847.5},"D0460"]
[461,"Wilson","Neodesha ",689,null,0,689,675,null,0,675,675.5,null,0,675.5,{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C244,VLOOKUP($CX245,'Audit Values'!$A:$BW,73,FALSE))","v":703.5},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F244,VLOOKUP($CX245,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},703.5,{"$f":"IF('Military Provision'!J245=\"YES\", MAX('2022 Legal Max'!O245,'2022 Legal Max'!K245,AVERAGE('2022 Legal Max'!G245,'2022 Legal Max'!K245,'2022 Legal Max'!O245)), MAX(O245, K245))","v":675.5},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL244,VLOOKUP($CX245,'Audit Values'!$A:$BU,58,FALSE))","v":7},682.5,241.8,{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM244,VLOOKUP($CX245,'Audit Values'!$A:$BW,62,FALSE))","v":3.2},{"$f":"(W245/6)*'Weighting Factors'!$O$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN244,VLOOKUP($CX245,'Audit Values'!$A:$BW,61,FALSE))","v":6},{"$f":"Y245*'Weighting Factors'!$O$8","v":1.1000000000000001},1.1000000000000001,{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO244,VLOOKUP($CX245,'Audit Values'!$A:$BW,60,FALSE))","v":225.6},{"$f":"AB245/6*'Weighting Factors'!$O$6","v":18.8},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS244,VLOOKUP($CX245,'Audit Values'!$A:$BU,63,FALSE))","v":726},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP244,VLOOKUP($CX245,'Audit Values'!$A:$BU,64,FALSE))","v":266},{"$f":"IF(A245=207, AE245,(AE245))*'Weighting Factors'!$O$9","v":128.69999999999999},{"$f":"MAX(CQ245,CR245)","v":3.1},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG244,VLOOKUP($CX245,'Audit Values'!$A:$BW,70,FALSE))","v":8.6999999999999993},8.6999999999999993,{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ244,VLOOKUP($CX245,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ245*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR244,VLOOKUP($CX245,'Audit Values'!$A:$BU,66,FALSE))","v":65},78585,{"$f":"AM245/'Weighting Factors'!$O$5","v":16.7},{"$f":"CK245/'Weighting Factors'!$O$5","v":0},{"$f":"CO245/'Weighting Factors'!$O$5","v":0},610392,{"$f":"AQ245/'Weighting Factors'!$O$5","v":129.69999999999999},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X244,VLOOKUP($CX245,'Audit Values'!$A:$BU,47,FALSE))","v":0},1228,1098.3,{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA244,VLOOKUP($CX245,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB244,VLOOKUP($CX245,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":3.3},0,{"$f":"SUM(AV245*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW245*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX245*'Weighting Factors'!$R$12)","v":40610},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F245>0,VLOOKUP($CX245,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F245),'Weighting Factors'!F245,VLOOKUP($CX245,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":20},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX245,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F245=\"\",\"\",IF('Weighting Factors'!H245=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U245+V245+AA245+AC245+AF245+AI245+AK245++AN245+AO245+AS245+AP245)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY245","v":5209210},{"$f":"SUM((AT245+AP245)*'Weighting Factors'!$O$5)+AY245","v":5819578},{"$f":"IF('Weighting Factors'!F245>0,'Weighting Factors'!F245,'Preliminary SO66'!AV244)","v":6254264},5819578,{"$f":"'Weighting Factors'!E245","v":0},{"$f":"Transportation!G245","v":0},{"$f":"IF(ISNA(VLOOKUP($CX245,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX245,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5819578,{"$f":"SUM((U245+V245+AA245+AC245+AF245+AI245+AK245+AN245+AO245+AP245)*'Weighting Factors'!O$12)+(MAX(AQ245,'Weighting Factors'!B245))","v":5778992},{"$f":"'LOB%'!F243","v":0.33},1907067,2046020,1907067,0.33,{"$f":"ROUND(IF(U245<=99.9,(U245*1.014331),0),1)","v":0},{"$f":"AND(U245>99.9,U245<=299.9)","v":false},{"$f":"IF(BS245=TRUE,ROUND((U245-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU245*U245,1)","v":0},{"$f":"AND(U245>299.9,U245<=1621.9)","v":true},{"$f":"IF(BW245=TRUE,ROUND((U245-300)*1.2375,4),0)","v":473.34379999999999},0.35423199999999999,{"$f":"ROUND(BY245*U245,1)","v":241.8},{"$f":"ROUND(IF(U245>=1622,(U245*0.03504),0),1)","v":0},119,{"$f":"AL245/CB245","v":0.54600000000000004},{"$f":"IF(CC245<0.06,1,IF(CC245>=18.29,52,MATCH(CC245-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":26},{"$f":"VLOOKUP(CD245, 'Weighting Factors'!$U$5:$X$56,4)","v":1070},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL245*CE245","v":69550},{"$f":"CG245*'Weighting Factors'!$Q$7","v":69550},78585,{"$f":"AM245/'Weighting Factors'!$O$5","v":16.7},0,0,0,{"$f":"SUM((AT245*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY245)*CM245","v":0},0,{"$f":"AE245/AD245","v":0.3664},{"$f":"IF(CP245>=50%,AE245*10.5%,0)","v":0},{"$f":"IF(AND(CP245>35%,CP245<50%),AE245*(CP245-35%)*0.7,0)","v":3.1},{"$f":"AU245+AR245","v":1228},{"$f":"'LOB Transfers'!G244","v":201005},{"$f":"'LOB Transfers'!J244","v":1716},{"$f":"'General Fund Transfers'!F244","v":646604},{"$f":"SUM(R245+T245+AV245+AW245+AX245/6)","v":720.8},"D0461"]
[462,"Cowley","Central ",299.60000000000002,null,0,299.60000000000002,305.5,null,0,305.5,280.5,null,0,280.5,{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C245,VLOOKUP($CX246,'Audit Values'!$A:$BW,73,FALSE))","v":278},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F245,VLOOKUP($CX246,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},278,{"$f":"IF('Military Provision'!J246=\"YES\", MAX('2022 Legal Max'!O246,'2022 Legal Max'!K246,AVERAGE('2022 Legal Max'!G246,'2022 Legal Max'!K246,'2022 Legal Max'!O246)), MAX(O246, K246))","v":305.5},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL245,VLOOKUP($CX246,'Audit Values'!$A:$BU,58,FALSE))","v":9.5},315,150.9,{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM245,VLOOKUP($CX246,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W246/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN245,VLOOKUP($CX246,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y246*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO245,VLOOKUP($CX246,'Audit Values'!$A:$BW,60,FALSE))","v":116.9},{"$f":"AB246/6*'Weighting Factors'!$O$6","v":9.6999999999999993},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS245,VLOOKUP($CX246,'Audit Values'!$A:$BU,63,FALSE))","v":300},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP245,VLOOKUP($CX246,'Audit Values'!$A:$BU,64,FALSE))","v":129},{"$f":"IF(A246=207, AE246,(AE246))*'Weighting Factors'!$O$9","v":62.4},7.2,{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG245,VLOOKUP($CX246,'Audit Values'!$A:$BW,70,FALSE))","v":7.4},7.4,{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ245,VLOOKUP($CX246,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ246*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR245,VLOOKUP($CX246,'Audit Values'!$A:$BU,66,FALSE))","v":104.5},138147,{"$f":"AM246/'Weighting Factors'!$O$5","v":29.4},{"$f":"CK246/'Weighting Factors'!$O$5","v":0},{"$f":"CO246/'Weighting Factors'!$O$5","v":0},378183,{"$f":"AQ246/'Weighting Factors'!$O$5","v":80.400000000000006},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X245,VLOOKUP($CX246,'Audit Values'!$A:$BU,47,FALSE))","v":0},655.20000000000005,574.79999999999995,{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA245,VLOOKUP($CX246,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB245,VLOOKUP($CX246,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV246*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW246*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX246*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F246>0,VLOOKUP($CX246,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F246),'Weighting Factors'!F246,VLOOKUP($CX246,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX246,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F246=\"\",\"\",IF('Weighting Factors'!H246=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U246+V246+AA246+AC246+AF246+AI246+AK246++AN246+AO246+AS246+AP246)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY246","v":2705009},{"$f":"SUM((AT246+AP246)*'Weighting Factors'!$O$5)+AY246","v":3083371},{"$f":"IF('Weighting Factors'!F246>0,'Weighting Factors'!F246,'Preliminary SO66'!AV245)","v":3130431},3083371,{"$f":"'Weighting Factors'!E246","v":0},{"$f":"Transportation!G246","v":0},{"$f":"IF(ISNA(VLOOKUP($CX246,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX246,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3083371,{"$f":"SUM((U246+V246+AA246+AC246+AF246+AI246+AK246+AN246+AO246+AP246)*'Weighting Factors'!O$12)+(MAX(AQ246,'Weighting Factors'!B246))","v":3083192},{"$f":"'LOB%'!F244","v":0.31},955790,970506,955790,0.31,{"$f":"ROUND(IF(U246<=99.9,(U246*1.014331),0),1)","v":0},{"$f":"AND(U246>99.9,U246<=299.9)","v":false},{"$f":"IF(BS246=TRUE,ROUND((U246-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU246*U246,1)","v":0},{"$f":"AND(U246>299.9,U246<=1621.9)","v":true},{"$f":"IF(BW246=TRUE,ROUND((U246-300)*1.2375,4),0)","v":18.5625},0.47909000000000002,{"$f":"ROUND(BY246*U246,1)","v":150.9},{"$f":"ROUND(IF(U246>=1622,(U246*0.03504),0),1)","v":0},308.89999999999998,{"$f":"AL246/CB246","v":0.33800000000000002},{"$f":"IF(CC246<0.06,1,IF(CC246>=18.29,52,MATCH(CC246-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":21},{"$f":"VLOOKUP(CD246, 'Weighting Factors'!$U$5:$X$56,4)","v":1170},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL246*CE246","v":122265},{"$f":"CG246*'Weighting Factors'!$Q$7","v":122265},138147,{"$f":"AM246/'Weighting Factors'!$O$5","v":29.4},0,0,0,{"$f":"SUM((AT246*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY246)*CM246","v":0},0,{"$f":"AE246/AD246","v":0.43},{"$f":"IF(CP246>=50%,AE246*10.5%,0)","v":0},{"$f":"IF(AND(CP246>35%,CP246<50%),AE246*(CP246-35%)*0.7,0)","v":7.2},{"$f":"AU246+AR246","v":655.20000000000005},{"$f":"'LOB Transfers'!G245","v":92329},{"$f":"'LOB Transfers'!J245","v":0},{"$f":"'General Fund Transfers'!F245","v":328479},{"$f":"SUM(R246+T246+AV246+AW246+AX246/6)","v":287.5},"D0462"]
[463,"Cowley","Udall ",314,null,6,320,335,null,0,335,330,null,0,330,{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C246,VLOOKUP($CX247,'Audit Values'!$A:$BW,73,FALSE))","v":320.5},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F246,VLOOKUP($CX247,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},320.5,{"$f":"IF('Military Provision'!J247=\"YES\", MAX('2022 Legal Max'!O247,'2022 Legal Max'!K247,AVERAGE('2022 Legal Max'!G247,'2022 Legal Max'!K247,'2022 Legal Max'!O247)), MAX(O247, K247))","v":335},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL246,VLOOKUP($CX247,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},339.5,159.80000000000001,{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM246,VLOOKUP($CX247,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W247/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN246,VLOOKUP($CX247,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y247*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO246,VLOOKUP($CX247,'Audit Values'!$A:$BW,60,FALSE))","v":90.1},{"$f":"AB247/6*'Weighting Factors'!$O$6","v":7.5},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS246,VLOOKUP($CX247,'Audit Values'!$A:$BU,63,FALSE))","v":332},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP246,VLOOKUP($CX247,'Audit Values'!$A:$BU,64,FALSE))","v":107},{"$f":"IF(A247=207, AE247,(AE247))*'Weighting Factors'!$O$9","v":51.8},0,{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG246,VLOOKUP($CX247,'Audit Values'!$A:$BW,70,FALSE))","v":0.5},0.5,{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ246,VLOOKUP($CX247,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ247*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR246,VLOOKUP($CX247,'Audit Values'!$A:$BU,66,FALSE))","v":140},150277,{"$f":"AM247/'Weighting Factors'!$O$5","v":31.9},{"$f":"CK247/'Weighting Factors'!$O$5","v":0},{"$f":"CO247/'Weighting Factors'!$O$5","v":0},427063,{"$f":"AQ247/'Weighting Factors'!$O$5","v":90.7},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X246,VLOOKUP($CX247,'Audit Values'!$A:$BU,47,FALSE))","v":0},681.7,591,{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA246,VLOOKUP($CX247,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB246,VLOOKUP($CX247,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV247*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW247*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX247*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F247>0,VLOOKUP($CX247,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F247),'Weighting Factors'!F247,VLOOKUP($CX247,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX247,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F247=\"\",\"\",IF('Weighting Factors'!H247=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U247+V247+AA247+AC247+AF247+AI247+AK247++AN247+AO247+AS247+AP247)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY247","v":2781246},{"$f":"SUM((AT247+AP247)*'Weighting Factors'!$O$5)+AY247","v":3208080},{"$f":"IF('Weighting Factors'!F247>0,'Weighting Factors'!F247,'Preliminary SO66'!AV246)","v":3281964},3208080,{"$f":"'Weighting Factors'!E247","v":0},{"$f":"Transportation!G247","v":-62515},{"$f":"IF(ISNA(VLOOKUP($CX247,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX247,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-62515,3145565,{"$f":"SUM((U247+V247+AA247+AC247+AF247+AI247+AK247+AN247+AO247+AP247)*'Weighting Factors'!O$12)+(MAX(AQ247,'Weighting Factors'!B247))","v":3208309},{"$f":"'LOB%'!F245","v":0.31},994576,1017459,994576,0.31,{"$f":"ROUND(IF(U247<=99.9,(U247*1.014331),0),1)","v":0},{"$f":"AND(U247>99.9,U247<=299.9)","v":false},{"$f":"IF(BS247=TRUE,ROUND((U247-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU247*U247,1)","v":0},{"$f":"AND(U247>299.9,U247<=1621.9)","v":true},{"$f":"IF(BW247=TRUE,ROUND((U247-300)*1.2375,4),0)","v":48.881300000000003},0.47076600000000002,{"$f":"ROUND(BY247*U247,1)","v":159.80000000000001},{"$f":"ROUND(IF(U247>=1622,(U247*0.03504),0),1)","v":0},140,{"$f":"AL247/CB247","v":1},{"$f":"IF(CC247<0.06,1,IF(CC247>=18.29,52,MATCH(CC247-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":32},{"$f":"VLOOKUP(CD247, 'Weighting Factors'!$U$5:$X$56,4)","v":950},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL247*CE247","v":133000},{"$f":"CG247*'Weighting Factors'!$Q$7","v":133000},150277,{"$f":"AM247/'Weighting Factors'!$O$5","v":31.9},0,0,0,{"$f":"SUM((AT247*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY247)*CM247","v":0},0,{"$f":"AE247/AD247","v":0.32229999999999998},{"$f":"IF(CP247>=50%,AE247*10.5%,0)","v":0},{"$f":"IF(AND(CP247>35%,CP247<50%),AE247*(CP247-35%)*0.7,0)","v":0},{"$f":"AU247+AR247","v":681.7},{"$f":"'LOB Transfers'!G246","v":76085},{"$f":"'LOB Transfers'!J246","v":0},{"$f":"'General Fund Transfers'!F246","v":246124},{"$f":"SUM(R247+T247+AV247+AW247+AX247/6)","v":325},"D0463"]
[464,"Leavenworth","Tonganoxie ",1934.5,null,0,1934.5,1924,null,0,1924,1836.2,null,0,1836.2,{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C247,VLOOKUP($CX248,'Audit Values'!$A:$BW,73,FALSE))","v":1854},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F247,VLOOKUP($CX248,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1854,{"$f":"IF('Military Provision'!J248=\"YES\", MAX('2022 Legal Max'!O248,'2022 Legal Max'!K248,AVERAGE('2022 Legal Max'!G248,'2022 Legal Max'!K248,'2022 Legal Max'!O248)), MAX(O248, K248))","v":1924},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL247,VLOOKUP($CX248,'Audit Values'!$A:$BU,58,FALSE))","v":6.5},1930.5,67.599999999999994,{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM247,VLOOKUP($CX248,'Audit Values'!$A:$BW,62,FALSE))","v":43},{"$f":"(W248/6)*'Weighting Factors'!$O$7","v":2.8},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN247,VLOOKUP($CX248,'Audit Values'!$A:$BW,61,FALSE))","v":27},{"$f":"Y248*'Weighting Factors'!$O$8","v":5},5,{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO247,VLOOKUP($CX248,'Audit Values'!$A:$BW,60,FALSE))","v":286.3},{"$f":"AB248/6*'Weighting Factors'!$O$6","v":23.9},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS247,VLOOKUP($CX248,'Audit Values'!$A:$BU,63,FALSE))","v":1874},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP247,VLOOKUP($CX248,'Audit Values'!$A:$BU,64,FALSE))","v":313},{"$f":"IF(A248=207, AE248,(AE248))*'Weighting Factors'!$O$9","v":151.5},0,{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG247,VLOOKUP($CX248,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ247,VLOOKUP($CX248,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ248*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR247,VLOOKUP($CX248,'Audit Values'!$A:$BU,66,FALSE))","v":669},536691,{"$f":"AM248/'Weighting Factors'!$O$5","v":114},{"$f":"CK248/'Weighting Factors'!$O$5","v":0},{"$f":"CO248/'Weighting Factors'!$O$5","v":0},2111333,{"$f":"AQ248/'Weighting Factors'!$O$5","v":448.6},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X247,VLOOKUP($CX248,'Audit Values'!$A:$BU,47,FALSE))","v":1},2742.1,2293.5,{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA247,VLOOKUP($CX248,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":22},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB247,VLOOKUP($CX248,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":1.5},0,{"$f":"SUM(AV248*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW248*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX248*'Weighting Factors'!$R$12)","v":112550},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F248>0,VLOOKUP($CX248,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F248),'Weighting Factors'!F248,VLOOKUP($CX248,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX248,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F248=\"\",\"\",IF('Weighting Factors'!H248=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U248+V248+AA248+AC248+AF248+AI248+AK248++AN248+AO248+AS248+AP248)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY248","v":10905761},{"$f":"SUM((AT248+AP248)*'Weighting Factors'!$O$5)+AY248","v":13016873},{"$f":"IF('Weighting Factors'!F248>0,'Weighting Factors'!F248,'Preliminary SO66'!AV247)","v":13071722},13016873,{"$f":"'Weighting Factors'!E248","v":0},{"$f":"Transportation!G248","v":-2529},{"$f":"IF(ISNA(VLOOKUP($CX248,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX248,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-2529,13014344,{"$f":"SUM((U248+V248+AA248+AC248+AF248+AI248+AK248+AN248+AO248+AP248)*'Weighting Factors'!O$12)+(MAX(AQ248,'Weighting Factors'!B248))","v":12899838},{"$f":"'LOB%'!F246","v":0.31},3998950,4027151,3998950,0.31,{"$f":"ROUND(IF(U248<=99.9,(U248*1.014331),0),1)","v":0},{"$f":"AND(U248>99.9,U248<=299.9)","v":false},{"$f":"IF(BS248=TRUE,ROUND((U248-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU248*U248,1)","v":0},{"$f":"AND(U248>299.9,U248<=1621.9)","v":false},{"$f":"IF(BW248=TRUE,ROUND((U248-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY248*U248,1)","v":0},{"$f":"ROUND(IF(U248>=1622,(U248*0.03504),0),1)","v":67.599999999999994},141.9,{"$f":"AL248/CB248","v":4.7149999999999999},{"$f":"IF(CC248<0.06,1,IF(CC248>=18.29,52,MATCH(CC248-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":44},{"$f":"VLOOKUP(CD248, 'Weighting Factors'!$U$5:$X$56,4)","v":710},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL248*CE248","v":474990},{"$f":"CG248*'Weighting Factors'!$Q$7","v":474990},536691,{"$f":"AM248/'Weighting Factors'!$O$5","v":114},0,0,3.0000000000000001E-3,{"$f":"SUM((AT248*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY248)*CM248","v":39051},0,{"$f":"AE248/AD248","v":0.16700000000000001},{"$f":"IF(CP248>=50%,AE248*10.5%,0)","v":0},{"$f":"IF(AND(CP248>35%,CP248<50%),AE248*(CP248-35%)*0.7,0)","v":0},{"$f":"AU248+AR248","v":2742.1},{"$f":"'LOB Transfers'!G247","v":221542},{"$f":"'LOB Transfers'!J247","v":7198},{"$f":"'General Fund Transfers'!F247","v":712959},{"$f":"SUM(R248+T248+AV248+AW248+AX248/6)","v":1884},"D0464"]
[465,"Cowley","Winfield ",2149.9,null,0,2149.9,2135.4,null,0,2135.4,2062.5,null,0,2062.5,{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C248,VLOOKUP($CX249,'Audit Values'!$A:$BW,73,FALSE))","v":2049.3000000000002},{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F248,VLOOKUP($CX249,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2049.3000000000002,{"$f":"IF('Military Provision'!J249=\"YES\", MAX('2022 Legal Max'!O249,'2022 Legal Max'!K249,AVERAGE('2022 Legal Max'!G249,'2022 Legal Max'!K249,'2022 Legal Max'!O249)), MAX(O249, K249))","v":2135.4},{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL248,VLOOKUP($CX249,'Audit Values'!$A:$BU,58,FALSE))","v":30},2165.4,75.900000000000006,{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM248,VLOOKUP($CX249,'Audit Values'!$A:$BW,62,FALSE))","v":108.9},{"$f":"(W249/6)*'Weighting Factors'!$O$7","v":7.2},{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN248,VLOOKUP($CX249,'Audit Values'!$A:$BW,61,FALSE))","v":86},{"$f":"Y249*'Weighting Factors'!$O$8","v":15.9},15.9,{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO248,VLOOKUP($CX249,'Audit Values'!$A:$BW,60,FALSE))","v":787.1},{"$f":"AB249/6*'Weighting Factors'!$O$6","v":65.599999999999994},{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS248,VLOOKUP($CX249,'Audit Values'!$A:$BU,63,FALSE))","v":2145},{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP248,VLOOKUP($CX249,'Audit Values'!$A:$BU,64,FALSE))","v":1077},{"$f":"IF(A249=207, AE249,(AE249))*'Weighting Factors'!$O$9","v":521.29999999999995},113.1,{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG248,VLOOKUP($CX249,'Audit Values'!$A:$BW,70,FALSE))","v":78.099999999999994},113.1,{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ248,VLOOKUP($CX249,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ249*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR248,VLOOKUP($CX249,'Audit Values'!$A:$BU,66,FALSE))","v":543},509235,{"$f":"AM249/'Weighting Factors'!$O$5","v":108.2},{"$f":"CK249/'Weighting Factors'!$O$5","v":0},{"$f":"CO249/'Weighting Factors'!$O$5","v":0},2652788,{"$f":"AQ249/'Weighting Factors'!$O$5","v":563.70000000000005},{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X248,VLOOKUP($CX249,'Audit Values'!$A:$BU,47,FALSE))","v":0},3629.1,3065.4,{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA248,VLOOKUP($CX249,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":31},{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB248,VLOOKUP($CX249,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV249*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW249*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX249*'Weighting Factors'!$R$12)","v":155000},19,{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX249,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F249=\"\",\"\",IF('Weighting Factors'!H249=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U249+V249+AA249+AC249+AF249+AI249+AK249++AN249+AO249+AS249+AP249)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY249","v":14580772},{"$f":"SUM((AT249+AP249)*'Weighting Factors'!$O$5)+AY249","v":17233545},{"$f":"IF('Weighting Factors'!F249>0,'Weighting Factors'!F249,'Preliminary SO66'!AV248)","v":17589789},17233545,{"$f":"'Weighting Factors'!E249","v":0},{"$f":"Transportation!G249","v":-55043},{"$f":"IF(ISNA(VLOOKUP($CX249,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX249,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},-55043,17178502,{"$f":"SUM((U249+V249+AA249+AC249+AF249+AI249+AK249+AN249+AO249+AP249)*'Weighting Factors'!O$12)+(MAX(AQ249,'Weighting Factors'!B249))","v":17078560},{"$f":"'LOB%'!F247","v":0.33},5635925,5420292,5420292,0.31740000000000002,{"$f":"ROUND(IF(U249<=99.9,(U249*1.014331),0),1)","v":0},{"$f":"AND(U249>99.9,U249<=299.9)","v":false},{"$f":"IF(BS249=TRUE,ROUND((U249-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU249*U249,1)","v":0},{"$f":"AND(U249>299.9,U249<=1621.9)","v":false},{"$f":"IF(BW249=TRUE,ROUND((U249-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY249*U249,1)","v":0},{"$f":"ROUND(IF(U249>=1622,(U249*0.03504),0),1)","v":75.900000000000006},262,{"$f":"AL249/CB249","v":2.073},{"$f":"IF(CC249<0.06,1,IF(CC249>=18.29,52,MATCH(CC249-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":38},{"$f":"VLOOKUP(CD249, 'Weighting Factors'!$U$5:$X$56,4)","v":830},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL249*CE249","v":450690},{"$f":"CG249*'Weighting Factors'!$Q$7","v":450690},509235,{"$f":"AM249/'Weighting Factors'!$O$5","v":108.2},0,0,0,{"$f":"SUM((AT249*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY249)*CM249","v":0},0,{"$f":"AE249/AD249","v":0.50209999999999999},{"$f":"IF(CP249>=50%,AE249*10.5%,0)","v":113.1},{"$f":"IF(AND(CP249>35%,CP249<50%),AE249*(CP249-35%)*0.7,0)","v":0},{"$f":"AU249+AR249","v":3629.1},{"$f":"'LOB Transfers'!G248","v":784858},{"$f":"'LOB Transfers'!J248","v":23849},{"$f":"'General Fund Transfers'!F248","v":2985486},{"$f":"SUM(R249+T249+AV249+AW249+AX249/6)","v":2110.3000000000002},"D0465"]
[466,"Scott","Scott County ",970.5,null,0,970.5,973.2,null,0,973.2,937.8,null,0,937.8,{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C249,VLOOKUP($CX250,'Audit Values'!$A:$BW,73,FALSE))","v":932.3},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F249,VLOOKUP($CX250,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},932.3,{"$f":"IF('Military Provision'!J250=\"YES\", MAX('2022 Legal Max'!O250,'2022 Legal Max'!K250,AVERAGE('2022 Legal Max'!G250,'2022 Legal Max'!K250,'2022 Legal Max'!O250)), MAX(O250, K250))","v":973.2},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL249,VLOOKUP($CX250,'Audit Values'!$A:$BU,58,FALSE))","v":5.5},978.7,248.2,{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM249,VLOOKUP($CX250,'Audit Values'!$A:$BW,62,FALSE))","v":359.6},{"$f":"(W250/6)*'Weighting Factors'!$O$7","v":23.7},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN249,VLOOKUP($CX250,'Audit Values'!$A:$BW,61,FALSE))","v":156},{"$f":"Y250*'Weighting Factors'!$O$8","v":28.9},28.9,{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO249,VLOOKUP($CX250,'Audit Values'!$A:$BW,60,FALSE))","v":270.39999999999998},{"$f":"AB250/6*'Weighting Factors'!$O$6","v":22.5},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS249,VLOOKUP($CX250,'Audit Values'!$A:$BU,63,FALSE))","v":955},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP249,VLOOKUP($CX250,'Audit Values'!$A:$BU,64,FALSE))","v":296},{"$f":"IF(A250=207, AE250,(AE250))*'Weighting Factors'!$O$9","v":143.30000000000001},0,{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG249,VLOOKUP($CX250,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ249,VLOOKUP($CX250,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ250*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR249,VLOOKUP($CX250,'Audit Values'!$A:$BU,66,FALSE))","v":108},167180,{"$f":"AM250/'Weighting Factors'!$O$5","v":35.5},{"$f":"CK250/'Weighting Factors'!$O$5","v":0},{"$f":"CO250/'Weighting Factors'!$O$5","v":0},571948,{"$f":"AQ250/'Weighting Factors'!$O$5","v":121.5},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X249,VLOOKUP($CX250,'Audit Values'!$A:$BU,47,FALSE))","v":0},1578.6,1457.1,{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA249,VLOOKUP($CX250,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB249,VLOOKUP($CX250,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},10,{"$f":"SUM(AV250*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW250*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX250*'Weighting Factors'!$R$12)","v":32090},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F250>0,VLOOKUP($CX250,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F250),'Weighting Factors'!F250,VLOOKUP($CX250,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX250,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F250=\"\",\"\",IF('Weighting Factors'!H250=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U250+V250+AA250+AC250+AF250+AI250+AK250++AN250+AO250+AS250+AP250)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY250","v":6889203},{"$f":"SUM((AT250+AP250)*'Weighting Factors'!$O$5)+AY250","v":7460982},{"$f":"IF('Weighting Factors'!F250>0,'Weighting Factors'!F250,'Preliminary SO66'!AV249)","v":7703229},7460982,{"$f":"'Weighting Factors'!E250","v":0},{"$f":"Transportation!G250","v":0},{"$f":"IF(ISNA(VLOOKUP($CX250,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX250,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-7090},-7090,7453892,{"$f":"SUM((U250+V250+AA250+AC250+AF250+AI250+AK250+AN250+AO250+AP250)*'Weighting Factors'!O$12)+(MAX(AQ250,'Weighting Factors'!B250))","v":7429061},{"$f":"'LOB%'!F248","v":0.31},2303009,2380715,2303009,0.31,{"$f":"ROUND(IF(U250<=99.9,(U250*1.014331),0),1)","v":0},{"$f":"AND(U250>99.9,U250<=299.9)","v":false},{"$f":"IF(BS250=TRUE,ROUND((U250-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU250*U250,1)","v":0},{"$f":"AND(U250>299.9,U250<=1621.9)","v":true},{"$f":"IF(BW250=TRUE,ROUND((U250-300)*1.2375,4),0)","v":839.8913},0.25359900000000002,{"$f":"ROUND(BY250*U250,1)","v":248.2},{"$f":"ROUND(IF(U250>=1622,(U250*0.03504),0),1)","v":0},756,{"$f":"AL250/CB250","v":0.14299999999999999},{"$f":"IF(CC250<0.06,1,IF(CC250>=18.29,52,MATCH(CC250-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":10},{"$f":"VLOOKUP(CD250, 'Weighting Factors'!$U$5:$X$56,4)","v":1370},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL250*CE250","v":147960},{"$f":"CG250*'Weighting Factors'!$Q$7","v":147960},167180,{"$f":"AM250/'Weighting Factors'!$O$5","v":35.5},0,0,0,{"$f":"SUM((AT250*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY250)*CM250","v":0},0,{"$f":"AE250/AD250","v":0.30990000000000001},{"$f":"IF(CP250>=50%,AE250*10.5%,0)","v":0},{"$f":"IF(AND(CP250>35%,CP250<50%),AE250*(CP250-35%)*0.7,0)","v":0},{"$f":"AU250+AR250","v":1578.6},{"$f":"'LOB Transfers'!G249","v":209804},{"$f":"'LOB Transfers'!J249","v":42375},{"$f":"'General Fund Transfers'!F249","v":674370},{"$f":"SUM(R250+T250+AV250+AW250+AX250/6)","v":944.5},"D0466"]
[467,"Wichita","Leoti ",385.6,null,0,385.6,383.8,null,0,383.8,389.7,null,0,389.7,{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C250,VLOOKUP($CX251,'Audit Values'!$A:$BW,73,FALSE))","v":371.1},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F250,VLOOKUP($CX251,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},371.1,{"$f":"IF('Military Provision'!J251=\"YES\", MAX('2022 Legal Max'!O251,'2022 Legal Max'!K251,AVERAGE('2022 Legal Max'!G251,'2022 Legal Max'!K251,'2022 Legal Max'!O251)), MAX(O251, K251))","v":389.7},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL250,VLOOKUP($CX251,'Audit Values'!$A:$BU,58,FALSE))","v":2.5},392.2,177.6,{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM250,VLOOKUP($CX251,'Audit Values'!$A:$BW,62,FALSE))","v":225.6},{"$f":"(W251/6)*'Weighting Factors'!$O$7","v":14.9},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN250,VLOOKUP($CX251,'Audit Values'!$A:$BW,61,FALSE))","v":68},{"$f":"Y251*'Weighting Factors'!$O$8","v":12.6},14.9,{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO250,VLOOKUP($CX251,'Audit Values'!$A:$BW,60,FALSE))","v":100.5},{"$f":"AB251/6*'Weighting Factors'!$O$6","v":8.4},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS250,VLOOKUP($CX251,'Audit Values'!$A:$BU,63,FALSE))","v":379},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP250,VLOOKUP($CX251,'Audit Values'!$A:$BU,64,FALSE))","v":127},{"$f":"IF(A251=207, AE251,(AE251))*'Weighting Factors'!$O$9","v":61.5},0,{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG250,VLOOKUP($CX251,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ250,VLOOKUP($CX251,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ251*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR250,VLOOKUP($CX251,'Audit Values'!$A:$BU,66,FALSE))","v":66.5},112708,{"$f":"AM251/'Weighting Factors'!$O$5","v":23.9},{"$f":"CK251/'Weighting Factors'!$O$5","v":0},{"$f":"CO251/'Weighting Factors'!$O$5","v":0},234993,{"$f":"AQ251/'Weighting Factors'!$O$5","v":49.9},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X250,VLOOKUP($CX251,'Audit Values'!$A:$BU,47,FALSE))","v":0},728.4,678.5,{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA250,VLOOKUP($CX251,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB250,VLOOKUP($CX251,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV251*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW251*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX251*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F251>0,VLOOKUP($CX251,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F251),'Weighting Factors'!F251,VLOOKUP($CX251,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX251,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F251=\"\",\"\",IF('Weighting Factors'!H251=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U251+V251+AA251+AC251+AF251+AI251+AK251++AN251+AO251+AS251+AP251)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY251","v":3193021},{"$f":"SUM((AT251+AP251)*'Weighting Factors'!$O$5)+AY251","v":3427850},{"$f":"IF('Weighting Factors'!F251>0,'Weighting Factors'!F251,'Preliminary SO66'!AV250)","v":3552089},3427850,{"$f":"'Weighting Factors'!E251","v":0},{"$f":"Transportation!G251","v":0},{"$f":"IF(ISNA(VLOOKUP($CX251,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX251,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3427850,{"$f":"SUM((U251+V251+AA251+AC251+AF251+AI251+AK251+AN251+AO251+AP251)*'Weighting Factors'!O$12)+(MAX(AQ251,'Weighting Factors'!B251))","v":3471927},{"$f":"'LOB%'!F249","v":0.33},1145736,1172265,1145736,0.33,{"$f":"ROUND(IF(U251<=99.9,(U251*1.014331),0),1)","v":0},{"$f":"AND(U251>99.9,U251<=299.9)","v":false},{"$f":"IF(BS251=TRUE,ROUND((U251-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU251*U251,1)","v":0},{"$f":"AND(U251>299.9,U251<=1621.9)","v":true},{"$f":"IF(BW251=TRUE,ROUND((U251-300)*1.2375,4),0)","v":114.0975},0.45286100000000001,{"$f":"ROUND(BY251*U251,1)","v":177.6},{"$f":"ROUND(IF(U251>=1622,(U251*0.03504),0),1)","v":0},775.3,{"$f":"AL251/CB251","v":8.5999999999999993E-2},{"$f":"IF(CC251<0.06,1,IF(CC251>=18.29,52,MATCH(CC251-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":4},{"$f":"VLOOKUP(CD251, 'Weighting Factors'!$U$5:$X$56,4)","v":1500},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL251*CE251","v":99750},{"$f":"CG251*'Weighting Factors'!$Q$7","v":99750},112708,{"$f":"AM251/'Weighting Factors'!$O$5","v":23.9},0,0,0,{"$f":"SUM((AT251*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY251)*CM251","v":0},0,{"$f":"AE251/AD251","v":0.33510000000000001},{"$f":"IF(CP251>=50%,AE251*10.5%,0)","v":0},{"$f":"IF(AND(CP251>35%,CP251<50%),AE251*(CP251-35%)*0.7,0)","v":0},{"$f":"AU251+AR251","v":728.4},{"$f":"'LOB Transfers'!G250","v":97044},{"$f":"'LOB Transfers'!J250","v":23488},{"$f":"'General Fund Transfers'!F250","v":289419},{"$f":"SUM(R251+T251+AV251+AW251+AX251/6)","v":373.6},"D0467"]
[468,"Lane","Healy Public Schools ",52,null,0,52,44.6,null,0,44.6,41.7,null,0,41.7,{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C251,VLOOKUP($CX252,'Audit Values'!$A:$BW,73,FALSE))","v":40},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F251,VLOOKUP($CX252,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},40,{"$f":"IF('Military Provision'!J252=\"YES\", MAX('2022 Legal Max'!O252,'2022 Legal Max'!K252,AVERAGE('2022 Legal Max'!G252,'2022 Legal Max'!K252,'2022 Legal Max'!O252)), MAX(O252, K252))","v":44.6},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL251,VLOOKUP($CX252,'Audit Values'!$A:$BU,58,FALSE))","v":0},44.6,45.2,{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM251,VLOOKUP($CX252,'Audit Values'!$A:$BW,62,FALSE))","v":4.8},{"$f":"(W252/6)*'Weighting Factors'!$O$7","v":0.3},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN251,VLOOKUP($CX252,'Audit Values'!$A:$BW,61,FALSE))","v":7},{"$f":"Y252*'Weighting Factors'!$O$8","v":1.3},1.3,{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO251,VLOOKUP($CX252,'Audit Values'!$A:$BW,60,FALSE))","v":0},{"$f":"AB252/6*'Weighting Factors'!$O$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS251,VLOOKUP($CX252,'Audit Values'!$A:$BU,63,FALSE))","v":40},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP251,VLOOKUP($CX252,'Audit Values'!$A:$BU,64,FALSE))","v":29},{"$f":"IF(A252=207, AE252,(AE252))*'Weighting Factors'!$O$9","v":14},3,{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG251,VLOOKUP($CX252,'Audit Values'!$A:$BW,70,FALSE))","v":3.1},3.1,{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ251,VLOOKUP($CX252,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ252*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR251,VLOOKUP($CX252,'Audit Values'!$A:$BU,66,FALSE))","v":4},7322,{"$f":"AM252/'Weighting Factors'!$O$5","v":1.6},{"$f":"CK252/'Weighting Factors'!$O$5","v":0},{"$f":"CO252/'Weighting Factors'!$O$5","v":0},76012,{"$f":"AQ252/'Weighting Factors'!$O$5","v":16.2},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X251,VLOOKUP($CX252,'Audit Values'!$A:$BU,47,FALSE))","v":0},126,109.8,{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA251,VLOOKUP($CX252,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB251,VLOOKUP($CX252,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV252*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW252*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX252*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F252>0,VLOOKUP($CX252,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F252),'Weighting Factors'!F252,VLOOKUP($CX252,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX252,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F252=\"\",\"\",IF('Weighting Factors'!H252=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U252+V252+AA252+AC252+AF252+AI252+AK252++AN252+AO252+AS252+AP252)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY252","v":516719},{"$f":"SUM((AT252+AP252)*'Weighting Factors'!$O$5)+AY252","v":592956},{"$f":"IF('Weighting Factors'!F252>0,'Weighting Factors'!F252,'Preliminary SO66'!AV251)","v":734136},592956,{"$f":"'Weighting Factors'!E252","v":0},{"$f":"Transportation!G252","v":0},{"$f":"IF(ISNA(VLOOKUP($CX252,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX252,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,592956,{"$f":"SUM((U252+V252+AA252+AC252+AF252+AI252+AK252+AN252+AO252+AP252)*'Weighting Factors'!O$12)+(MAX(AQ252,'Weighting Factors'!B252))","v":631844},{"$f":"'LOB%'!F250","v":0.33},208509,248575,208509,0.33,{"$f":"ROUND(IF(U252<=99.9,(U252*1.014331),0),1)","v":45.2},{"$f":"AND(U252>99.9,U252<=299.9)","v":false},{"$f":"IF(BS252=TRUE,ROUND((U252-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU252*U252,1)","v":0},{"$f":"AND(U252>299.9,U252<=1621.9)","v":false},{"$f":"IF(BW252=TRUE,ROUND((U252-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY252*U252,1)","v":0},{"$f":"ROUND(IF(U252>=1622,(U252*0.03504),0),1)","v":0},203.3,{"$f":"AL252/CB252","v":0.02},{"$f":"IF(CC252<0.06,1,IF(CC252>=18.29,52,MATCH(CC252-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":1},{"$f":"VLOOKUP(CD252, 'Weighting Factors'!$U$5:$X$56,4)","v":1620},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL252*CE252","v":6480},{"$f":"CG252*'Weighting Factors'!$Q$7","v":6480},7322,{"$f":"AM252/'Weighting Factors'!$O$5","v":1.6},0,0,0,{"$f":"SUM((AT252*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY252)*CM252","v":0},0,{"$f":"AE252/AD252","v":0.72499999999999998},{"$f":"IF(CP252>=50%,AE252*10.5%,0)","v":3},{"$f":"IF(AND(CP252>35%,CP252<50%),AE252*(CP252-35%)*0.7,0)","v":0},{"$f":"AU252+AR252","v":126},{"$f":"'LOB Transfers'!G251","v":23165},{"$f":"'LOB Transfers'!J251","v":2148},{"$f":"'General Fund Transfers'!F251","v":80473},{"$f":"SUM(R252+T252+AV252+AW252+AX252/6)","v":40},"D0468"]
[469,"Leavenworth","Lansing ",2548,null,0,2548,2600.1999999999998,null,0,2600.1999999999998,2534,null,0,2534,{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C252,VLOOKUP($CX253,'Audit Values'!$A:$BW,73,FALSE))","v":2505.6999999999998},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F252,VLOOKUP($CX253,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2505.6999999999998,{"$f":"IF('Military Provision'!J253=\"YES\", MAX('2022 Legal Max'!O253,'2022 Legal Max'!K253,AVERAGE('2022 Legal Max'!G253,'2022 Legal Max'!K253,'2022 Legal Max'!O253)), MAX(O253, K253))","v":2600.1999999999998},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL252,VLOOKUP($CX253,'Audit Values'!$A:$BU,58,FALSE))","v":8.5},2608.6999999999998,91.4,{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM252,VLOOKUP($CX253,'Audit Values'!$A:$BW,62,FALSE))","v":60.7},{"$f":"(W253/6)*'Weighting Factors'!$O$7","v":4},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN252,VLOOKUP($CX253,'Audit Values'!$A:$BW,61,FALSE))","v":42},{"$f":"Y253*'Weighting Factors'!$O$8","v":7.8},7.8,{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO252,VLOOKUP($CX253,'Audit Values'!$A:$BW,60,FALSE))","v":462.4},{"$f":"AB253/6*'Weighting Factors'!$O$6","v":38.5},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS252,VLOOKUP($CX253,'Audit Values'!$A:$BU,63,FALSE))","v":2539},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP252,VLOOKUP($CX253,'Audit Values'!$A:$BU,64,FALSE))","v":554},{"$f":"IF(A253=207, AE253,(AE253))*'Weighting Factors'!$O$9","v":268.10000000000002},0,{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG252,VLOOKUP($CX253,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ252,VLOOKUP($CX253,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ253*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR252,VLOOKUP($CX253,'Audit Values'!$A:$BU,66,FALSE))","v":774},498489,{"$f":"AM253/'Weighting Factors'!$O$5","v":105.9},{"$f":"CK253/'Weighting Factors'!$O$5","v":0},{"$f":"CO253/'Weighting Factors'!$O$5","v":9.1},3053195,{"$f":"AQ253/'Weighting Factors'!$O$5","v":648.79999999999995},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X252,VLOOKUP($CX253,'Audit Values'!$A:$BU,47,FALSE))","v":0},3769.2,3129.5,{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA252,VLOOKUP($CX253,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":28},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB252,VLOOKUP($CX253,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":5.4},0,{"$f":"SUM(AV253*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW253*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX253*'Weighting Factors'!$R$12)","v":149180},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F253>0,VLOOKUP($CX253,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F253),'Weighting Factors'!F253,VLOOKUP($CX253,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX253,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F253=\"\",\"\",IF('Weighting Factors'!H253=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U253+V253+AA253+AC253+AF253+AI253+AK253++AN253+AO253+AS253+AP253)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY253","v":14876607},{"$f":"SUM((AT253+AP253)*'Weighting Factors'!$O$5)+AY253","v":17929860},{"$f":"IF('Weighting Factors'!F253>0,'Weighting Factors'!F253,'Preliminary SO66'!AV252)","v":18611319},17929860,{"$f":"'Weighting Factors'!E253","v":0},{"$f":"Transportation!G253","v":0},{"$f":"IF(ISNA(VLOOKUP($CX253,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX253,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,17929860,{"$f":"SUM((U253+V253+AA253+AC253+AF253+AI253+AK253+AN253+AO253+AP253)*'Weighting Factors'!O$12)+(MAX(AQ253,'Weighting Factors'!B253))","v":17780622},{"$f":"'LOB%'!F251","v":0.33},5867605,6105762,5867605,0.33,{"$f":"ROUND(IF(U253<=99.9,(U253*1.014331),0),1)","v":0},{"$f":"AND(U253>99.9,U253<=299.9)","v":false},{"$f":"IF(BS253=TRUE,ROUND((U253-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU253*U253,1)","v":0},{"$f":"AND(U253>299.9,U253<=1621.9)","v":false},{"$f":"IF(BW253=TRUE,ROUND((U253-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY253*U253,1)","v":0},{"$f":"ROUND(IF(U253>=1622,(U253*0.03504),0),1)","v":91.4},49,{"$f":"AL253/CB253","v":15.795999999999999},{"$f":"IF(CC253<0.06,1,IF(CC253>=18.29,52,MATCH(CC253-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":51},{"$f":"VLOOKUP(CD253, 'Weighting Factors'!$U$5:$X$56,4)","v":570},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL253*CE253","v":441180},{"$f":"CG253*'Weighting Factors'!$Q$7","v":441180},498489,{"$f":"AM253/'Weighting Factors'!$O$5","v":105.9},0,44116,2.3999999999999998E-3,{"$f":"SUM((AT253*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY253)*CM253","v":42929},42929,{"$f":"AE253/AD253","v":0.21820000000000001},{"$f":"IF(CP253>=50%,AE253*10.5%,0)","v":0},{"$f":"IF(AND(CP253>35%,CP253<50%),AE253*(CP253-35%)*0.7,0)","v":0},{"$f":"AU253+AR253","v":3778.3},{"$f":"'LOB Transfers'!G252","v":417187},{"$f":"'LOB Transfers'!J252","v":12322},{"$f":"'General Fund Transfers'!F252","v":1261679},{"$f":"SUM(R253+T253+AV253+AW253+AX253/6)","v":2547.6},"D0469"]
[470,"Cowley","Arkansas City ",2781.6,null,0,2781.6,2776.7,null,0,2776.7,2635.9,null,0,2635.9,{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C253,VLOOKUP($CX254,'Audit Values'!$A:$BW,73,FALSE))","v":2610.1999999999998},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F253,VLOOKUP($CX254,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},2610.1999999999998,{"$f":"IF('Military Provision'!J254=\"YES\", MAX('2022 Legal Max'!O254,'2022 Legal Max'!K254,AVERAGE('2022 Legal Max'!G254,'2022 Legal Max'!K254,'2022 Legal Max'!O254)), MAX(O254, K254))","v":2776.7},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL253,VLOOKUP($CX254,'Audit Values'!$A:$BU,58,FALSE))","v":42},2818.7,98.8,{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM253,VLOOKUP($CX254,'Audit Values'!$A:$BW,62,FALSE))","v":948.9},{"$f":"(W254/6)*'Weighting Factors'!$O$7","v":62.5},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN253,VLOOKUP($CX254,'Audit Values'!$A:$BW,61,FALSE))","v":519},{"$f":"Y254*'Weighting Factors'!$O$8","v":96},96,{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO253,VLOOKUP($CX254,'Audit Values'!$A:$BW,60,FALSE))","v":760.1},{"$f":"AB254/6*'Weighting Factors'!$O$6","v":63.3},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS253,VLOOKUP($CX254,'Audit Values'!$A:$BU,63,FALSE))","v":2739},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP253,VLOOKUP($CX254,'Audit Values'!$A:$BU,64,FALSE))","v":1520},{"$f":"IF(A254=207, AE254,(AE254))*'Weighting Factors'!$O$9","v":735.7},159.6,{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG253,VLOOKUP($CX254,'Audit Values'!$A:$BW,70,FALSE))","v":146.69999999999999},159.6,{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ253,VLOOKUP($CX254,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ254*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR253,VLOOKUP($CX254,'Audit Values'!$A:$BU,66,FALSE))","v":667},580305,{"$f":"AM254/'Weighting Factors'!$O$5","v":123.3},{"$f":"CK254/'Weighting Factors'!$O$5","v":0},{"$f":"CO254/'Weighting Factors'!$O$5","v":0},3409596,{"$f":"AQ254/'Weighting Factors'!$O$5","v":724.5},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X253,VLOOKUP($CX254,'Audit Values'!$A:$BU,47,FALSE))","v":0},4819.8999999999996,4095.4,{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA253,VLOOKUP($CX254,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":35},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB253,VLOOKUP($CX254,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":5.3},0,{"$f":"SUM(AV254*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW254*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX254*'Weighting Factors'!$R$12)","v":184010},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F254>0,VLOOKUP($CX254,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F254),'Weighting Factors'!F254,VLOOKUP($CX254,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX254,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F254=\"\",\"\",IF('Weighting Factors'!H254=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U254+V254+AA254+AC254+AF254+AI254+AK254++AN254+AO254+AS254+AP254)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY254","v":19456962},{"$f":"SUM((AT254+AP254)*'Weighting Factors'!$O$5)+AY254","v":22866459},{"$f":"IF('Weighting Factors'!F254>0,'Weighting Factors'!F254,'Preliminary SO66'!AV253)","v":23850648},22866459,{"$f":"'Weighting Factors'!E254","v":0},{"$f":"Transportation!G254","v":0},{"$f":"IF(ISNA(VLOOKUP($CX254,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX254,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,22866459,{"$f":"SUM((U254+V254+AA254+AC254+AF254+AI254+AK254+AN254+AO254+AP254)*'Weighting Factors'!O$12)+(MAX(AQ254,'Weighting Factors'!B254))","v":22682548},{"$f":"'LOB%'!F252","v":0.31},7031590,7308520,7031590,0.31,{"$f":"ROUND(IF(U254<=99.9,(U254*1.014331),0),1)","v":0},{"$f":"AND(U254>99.9,U254<=299.9)","v":false},{"$f":"IF(BS254=TRUE,ROUND((U254-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU254*U254,1)","v":0},{"$f":"AND(U254>299.9,U254<=1621.9)","v":false},{"$f":"IF(BW254=TRUE,ROUND((U254-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY254*U254,1)","v":0},{"$f":"ROUND(IF(U254>=1622,(U254*0.03504),0),1)","v":98.8},200,{"$f":"AL254/CB254","v":3.335},{"$f":"IF(CC254<0.06,1,IF(CC254>=18.29,52,MATCH(CC254-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":41},{"$f":"VLOOKUP(CD254, 'Weighting Factors'!$U$5:$X$56,4)","v":770},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL254*CE254","v":513590},{"$f":"CG254*'Weighting Factors'!$Q$7","v":513590},580305,{"$f":"AM254/'Weighting Factors'!$O$5","v":123.3},0,0,0,{"$f":"SUM((AT254*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY254)*CM254","v":0},0,{"$f":"AE254/AD254","v":0.55489999999999995},{"$f":"IF(CP254>=50%,AE254*10.5%,0)","v":159.6},{"$f":"IF(AND(CP254>35%,CP254<50%),AE254*(CP254-35%)*0.7,0)","v":0},{"$f":"AU254+AR254","v":4819.8999999999996},{"$f":"'LOB Transfers'!G253","v":1082865},{"$f":"'LOB Transfers'!J253","v":141335},{"$f":"'General Fund Transfers'!F253","v":4213282},{"$f":"SUM(R254+T254+AV254+AW254+AX254/6)","v":2692.5},"D0470"]
[471,"Cowley","Dexter ",189.5,null,0,189.5,208.4,null,0,208.4,237.4,null,0,237.4,{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C254,VLOOKUP($CX255,'Audit Values'!$A:$BW,73,FALSE))","v":262.3},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F254,VLOOKUP($CX255,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},262.3,{"$f":"IF('Military Provision'!J255=\"YES\", MAX('2022 Legal Max'!O255,'2022 Legal Max'!K255,AVERAGE('2022 Legal Max'!G255,'2022 Legal Max'!K255,'2022 Legal Max'!O255)), MAX(O255, K255))","v":237.4},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL254,VLOOKUP($CX255,'Audit Values'!$A:$BU,58,FALSE))","v":0},237.4,154.30000000000001,{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM254,VLOOKUP($CX255,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W255/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN254,VLOOKUP($CX255,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y255*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO254,VLOOKUP($CX255,'Audit Values'!$A:$BW,60,FALSE))","v":33},{"$f":"AB255/6*'Weighting Factors'!$O$6","v":2.8},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS254,VLOOKUP($CX255,'Audit Values'!$A:$BU,63,FALSE))","v":268},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP254,VLOOKUP($CX255,'Audit Values'!$A:$BU,64,FALSE))","v":78},{"$f":"IF(A255=207, AE255,(AE255))*'Weighting Factors'!$O$9","v":37.799999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG254,VLOOKUP($CX255,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ254,VLOOKUP($CX255,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ255*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR254,VLOOKUP($CX255,'Audit Values'!$A:$BU,66,FALSE))","v":42},61693,{"$f":"AM255/'Weighting Factors'!$O$5","v":13.1},{"$f":"CK255/'Weighting Factors'!$O$5","v":0},{"$f":"CO255/'Weighting Factors'!$O$5","v":0},315393,{"$f":"AQ255/'Weighting Factors'!$O$5","v":67},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X254,VLOOKUP($CX255,'Audit Values'!$A:$BU,47,FALSE))","v":0},512.4,445.4,{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA254,VLOOKUP($CX255,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB254,VLOOKUP($CX255,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV255*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW255*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX255*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F255>0,VLOOKUP($CX255,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F255),'Weighting Factors'!F255,VLOOKUP($CX255,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX255,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},null,{"$f":"SUM((U255+V255+AA255+AC255+AF255+AI255+AK255++AN255+AO255+AS255+AP255)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY255","v":2096052},{"$f":"SUM((AT255+AP255)*'Weighting Factors'!$O$5)+AY255","v":2411354},{"$f":"IF('Weighting Factors'!F255>0,'Weighting Factors'!F255,'Preliminary SO66'!AV254)","v":2569005},2411354,{"$f":"'Weighting Factors'!E255","v":0},{"$f":"Transportation!G255","v":0},{"$f":"IF(ISNA(VLOOKUP($CX255,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX255,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2411354,{"$f":"SUM((U255+V255+AA255+AC255+AF255+AI255+AK255+AN255+AO255+AP255)*'Weighting Factors'!O$12)+(MAX(AQ255,'Weighting Factors'!B255))","v":2411445},{"$f":"'LOB%'!F253","v":0.31},747548,796448,747548,0.31,{"$f":"ROUND(IF(U255<=99.9,(U255*1.014331),0),1)","v":0},{"$f":"AND(U255>99.9,U255<=299.9)","v":true},{"$f":"IF(BS255=TRUE,ROUND((U255-100)*9.655,3),0)","v":1326.597},0.65012199999999998,{"$f":"ROUND(BU255*U255,1)","v":154.30000000000001},{"$f":"AND(U255>299.9,U255<=1621.9)","v":false},{"$f":"IF(BW255=TRUE,ROUND((U255-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY255*U255,1)","v":0},{"$f":"ROUND(IF(U255>=1622,(U255*0.03504),0),1)","v":0},213,{"$f":"AL255/CB255","v":0.19700000000000001},{"$f":"IF(CC255<0.06,1,IF(CC255>=18.29,52,MATCH(CC255-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":14},{"$f":"VLOOKUP(CD255, 'Weighting Factors'!$U$5:$X$56,4)","v":1300},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL255*CE255","v":54600},{"$f":"CG255*'Weighting Factors'!$Q$7","v":54600},61693,{"$f":"AM255/'Weighting Factors'!$O$5","v":13.1},0,0,0,{"$f":"SUM((AT255*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY255)*CM255","v":0},0,{"$f":"AE255/AD255","v":0.29099999999999998},{"$f":"IF(CP255>=50%,AE255*10.5%,0)","v":0},{"$f":"IF(AND(CP255>35%,CP255<50%),AE255*(CP255-35%)*0.7,0)","v":0},{"$f":"AU255+AR255","v":512.4},{"$f":"'LOB Transfers'!G254","v":55169},{"$f":"'LOB Transfers'!J254","v":0},{"$f":"'General Fund Transfers'!F254","v":177887},{"$f":"SUM(R255+T255+AV255+AW255+AX255/6)","v":262.3},"D0471"]
[473,"Dickinson","Chapman ",1055,null,0,1055,1079.5,null,0,1079.5,1052.2,null,0,1052.2,{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C255,VLOOKUP($CX256,'Audit Values'!$A:$BW,73,FALSE))","v":1082},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F255,VLOOKUP($CX256,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1082,{"$f":"IF('Military Provision'!J256=\"YES\", MAX('2022 Legal Max'!O256,'2022 Legal Max'!K256,AVERAGE('2022 Legal Max'!G256,'2022 Legal Max'!K256,'2022 Legal Max'!O256)), MAX(O256, K256))","v":1079.5},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL255,VLOOKUP($CX256,'Audit Values'!$A:$BU,58,FALSE))","v":0},1079.5,236.8,{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM255,VLOOKUP($CX256,'Audit Values'!$A:$BW,62,FALSE))","v":6},{"$f":"(W256/6)*'Weighting Factors'!$O$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN255,VLOOKUP($CX256,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y256*'Weighting Factors'!$O$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO255,VLOOKUP($CX256,'Audit Values'!$A:$BW,60,FALSE))","v":459},{"$f":"AB256/6*'Weighting Factors'!$O$6","v":38.299999999999997},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS255,VLOOKUP($CX256,'Audit Values'!$A:$BU,63,FALSE))","v":1086},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP255,VLOOKUP($CX256,'Audit Values'!$A:$BU,64,FALSE))","v":256},{"$f":"IF(A256=207, AE256,(AE256))*'Weighting Factors'!$O$9","v":123.9},0,{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG255,VLOOKUP($CX256,'Audit Values'!$A:$BW,70,FALSE))","v":3.9},3.9,{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ255,VLOOKUP($CX256,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ256*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR255,VLOOKUP($CX256,'Audit Values'!$A:$BU,66,FALSE))","v":379.5},441661,{"$f":"AM256/'Weighting Factors'!$O$5","v":93.9},{"$f":"CK256/'Weighting Factors'!$O$5","v":0},{"$f":"CO256/'Weighting Factors'!$O$5","v":0},1201736,{"$f":"AQ256/'Weighting Factors'!$O$5","v":255.4},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X255,VLOOKUP($CX256,'Audit Values'!$A:$BU,47,FALSE))","v":0},1832.3,1576.9,{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA255,VLOOKUP($CX256,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB255,VLOOKUP($CX256,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV256*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW256*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX256*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F256>0,VLOOKUP($CX256,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F256),'Weighting Factors'!F256,VLOOKUP($CX256,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX256,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F256=\"\",\"\",IF('Weighting Factors'!H256=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U256+V256+AA256+AC256+AF256+AI256+AK256++AN256+AO256+AS256+AP256)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY256","v":7420891},{"$f":"SUM((AT256+AP256)*'Weighting Factors'!$O$5)+AY256","v":8622804},{"$f":"IF('Weighting Factors'!F256>0,'Weighting Factors'!F256,'Preliminary SO66'!AV255)","v":9095580},8622804,{"$f":"'Weighting Factors'!E256","v":0},{"$f":"Transportation!G256","v":0},{"$f":"IF(ISNA(VLOOKUP($CX256,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX256,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,8622804,{"$f":"SUM((U256+V256+AA256+AC256+AF256+AI256+AK256+AN256+AO256+AP256)*'Weighting Factors'!O$12)+(MAX(AQ256,'Weighting Factors'!B256))","v":8622627},{"$f":"'LOB%'!F254","v":0.31},2673014,2818024,2673014,0.31,{"$f":"ROUND(IF(U256<=99.9,(U256*1.014331),0),1)","v":0},{"$f":"AND(U256>99.9,U256<=299.9)","v":false},{"$f":"IF(BS256=TRUE,ROUND((U256-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU256*U256,1)","v":0},{"$f":"AND(U256>299.9,U256<=1621.9)","v":true},{"$f":"IF(BW256=TRUE,ROUND((U256-300)*1.2375,4),0)","v":964.63130000000001},0.21935199999999999,{"$f":"ROUND(BY256*U256,1)","v":236.8},{"$f":"ROUND(IF(U256>=1622,(U256*0.03504),0),1)","v":0},550,{"$f":"AL256/CB256","v":0.69},{"$f":"IF(CC256<0.06,1,IF(CC256>=18.29,52,MATCH(CC256-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":28},{"$f":"VLOOKUP(CD256, 'Weighting Factors'!$U$5:$X$56,4)","v":1030},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL256*CE256","v":390885},{"$f":"CG256*'Weighting Factors'!$Q$7","v":390885},441661,{"$f":"AM256/'Weighting Factors'!$O$5","v":93.9},0,0,0,{"$f":"SUM((AT256*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY256)*CM256","v":0},0,{"$f":"AE256/AD256","v":0.23569999999999999},{"$f":"IF(CP256>=50%,AE256*10.5%,0)","v":0},{"$f":"IF(AND(CP256>35%,CP256<50%),AE256*(CP256-35%)*0.7,0)","v":0},{"$f":"AU256+AR256","v":1832.3},{"$f":"'LOB Transfers'!G255","v":180696},{"$f":"'LOB Transfers'!J255","v":802},{"$f":"'General Fund Transfers'!F255","v":601427},{"$f":"SUM(R256+T256+AV256+AW256+AX256/6)","v":1082},"D0473"]
[474,"Kiowa","Haviland ",108.5,null,0,108.5,118.3,null,0,118.3,99.8,null,0,99.8,{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C256,VLOOKUP($CX257,'Audit Values'!$A:$BW,73,FALSE))","v":79},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F256,VLOOKUP($CX257,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},79,{"$f":"IF('Military Provision'!J257=\"YES\", MAX('2022 Legal Max'!O257,'2022 Legal Max'!K257,AVERAGE('2022 Legal Max'!G257,'2022 Legal Max'!K257,'2022 Legal Max'!O257)), MAX(O257, K257))","v":118.3},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL256,VLOOKUP($CX257,'Audit Values'!$A:$BU,58,FALSE))","v":1},119.3,114.9,{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM256,VLOOKUP($CX257,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W257/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN256,VLOOKUP($CX257,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y257*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO256,VLOOKUP($CX257,'Audit Values'!$A:$BW,60,FALSE))","v":34.200000000000003},{"$f":"AB257/6*'Weighting Factors'!$O$6","v":2.9},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS256,VLOOKUP($CX257,'Audit Values'!$A:$BU,63,FALSE))","v":82},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP256,VLOOKUP($CX257,'Audit Values'!$A:$BU,64,FALSE))","v":24},{"$f":"IF(A257=207, AE257,(AE257))*'Weighting Factors'!$O$9","v":11.6},0,{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG256,VLOOKUP($CX257,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ256,VLOOKUP($CX257,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ257*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR256,VLOOKUP($CX257,'Audit Values'!$A:$BU,66,FALSE))","v":32},50258,{"$f":"AM257/'Weighting Factors'!$O$5","v":10.7},{"$f":"CK257/'Weighting Factors'!$O$5","v":0},{"$f":"CO257/'Weighting Factors'!$O$5","v":0},131946,{"$f":"AQ257/'Weighting Factors'!$O$5","v":28},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X256,VLOOKUP($CX257,'Audit Values'!$A:$BU,47,FALSE))","v":0},287.39999999999998,259.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA256,VLOOKUP($CX257,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB256,VLOOKUP($CX257,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV257*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW257*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX257*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F257>0,VLOOKUP($CX257,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F257),'Weighting Factors'!F257,VLOOKUP($CX257,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX257,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F257=\"\",\"\",IF('Weighting Factors'!H257=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U257+V257+AA257+AC257+AF257+AI257+AK257++AN257+AO257+AS257+AP257)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY257","v":1220736},{"$f":"SUM((AT257+AP257)*'Weighting Factors'!$O$5)+AY257","v":1352504},{"$f":"IF('Weighting Factors'!F257>0,'Weighting Factors'!F257,'Preliminary SO66'!AV256)","v":1436271},1352504,{"$f":"'Weighting Factors'!E257","v":0},{"$f":"Transportation!G257","v":0},{"$f":"IF(ISNA(VLOOKUP($CX257,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX257,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1352504,{"$f":"SUM((U257+V257+AA257+AC257+AF257+AI257+AK257+AN257+AO257+AP257)*'Weighting Factors'!O$12)+(MAX(AQ257,'Weighting Factors'!B257))","v":1384481},{"$f":"'LOB%'!F255","v":0.31},429189,445316,429189,0.31,{"$f":"ROUND(IF(U257<=99.9,(U257*1.014331),0),1)","v":0},{"$f":"AND(U257>99.9,U257<=299.9)","v":true},{"$f":"IF(BS257=TRUE,ROUND((U257-100)*9.655,3),0)","v":186.34200000000001},0.96317200000000003,{"$f":"ROUND(BU257*U257,1)","v":114.9},{"$f":"AND(U257>299.9,U257<=1621.9)","v":false},{"$f":"IF(BW257=TRUE,ROUND((U257-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY257*U257,1)","v":0},{"$f":"ROUND(IF(U257>=1622,(U257*0.03504),0),1)","v":0},234.9,{"$f":"AL257/CB257","v":0.13600000000000001},{"$f":"IF(CC257<0.06,1,IF(CC257>=18.29,52,MATCH(CC257-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":9},{"$f":"VLOOKUP(CD257, 'Weighting Factors'!$U$5:$X$56,4)","v":1390},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL257*CE257","v":44480},{"$f":"CG257*'Weighting Factors'!$Q$7","v":44480},50258,{"$f":"AM257/'Weighting Factors'!$O$5","v":10.7},0,0,0,{"$f":"SUM((AT257*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY257)*CM257","v":0},0,{"$f":"AE257/AD257","v":0.29270000000000002},{"$f":"IF(CP257>=50%,AE257*10.5%,0)","v":0},{"$f":"IF(AND(CP257>35%,CP257<50%),AE257*(CP257-35%)*0.7,0)","v":0},{"$f":"AU257+AR257","v":287.39999999999998},{"$f":"'LOB Transfers'!G256","v":17382},{"$f":"'LOB Transfers'!J256","v":0},{"$f":"'General Fund Transfers'!F256","v":54590},{"$f":"SUM(R257+T257+AV257+AW257+AX257/6)","v":80},"D0474"]
[475,"Geary","Geary County Schools ",6988.5,null,315.8,7304.3,6953,null,411.1,7364.1,6666.2,null,437.9,7104.1,{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C257,VLOOKUP($CX258,'Audit Values'!$A:$BW,73,FALSE))","v":6663.1},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F257,VLOOKUP($CX258,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":380},7043.1,{"$f":"IF('Military Provision'!J258=\"YES\", MAX('2022 Legal Max'!O258,'2022 Legal Max'!K258,AVERAGE('2022 Legal Max'!G258,'2022 Legal Max'!K258,'2022 Legal Max'!O258)), MAX(O258, K258))","v":7364.1},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL257,VLOOKUP($CX258,'Audit Values'!$A:$BU,58,FALSE))","v":125.5},7489.6,262.39999999999998,{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM257,VLOOKUP($CX258,'Audit Values'!$A:$BW,62,FALSE))","v":1694.7},{"$f":"(W258/6)*'Weighting Factors'!$O$7","v":111.6},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN257,VLOOKUP($CX258,'Audit Values'!$A:$BW,61,FALSE))","v":552},{"$f":"Y258*'Weighting Factors'!$O$8","v":102.1},111.6,{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO257,VLOOKUP($CX258,'Audit Values'!$A:$BW,60,FALSE))","v":1031.3},{"$f":"AB258/6*'Weighting Factors'!$O$6","v":85.9},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS257,VLOOKUP($CX258,'Audit Values'!$A:$BU,63,FALSE))","v":7386},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP257,VLOOKUP($CX258,'Audit Values'!$A:$BU,64,FALSE))","v":2325},{"$f":"IF(A258=207, AE258,(AE258))*'Weighting Factors'!$O$9","v":1125.3},0,{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG257,VLOOKUP($CX258,'Audit Values'!$A:$BW,70,FALSE))","v":81.099999999999994},81.099999999999994,{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ257,VLOOKUP($CX258,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ258*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR257,VLOOKUP($CX258,'Audit Values'!$A:$BU,66,FALSE))","v":1880},1423222,{"$f":"AM258/'Weighting Factors'!$O$5","v":302.39999999999998},{"$f":"CK258/'Weighting Factors'!$O$5","v":0},{"$f":"CO258/'Weighting Factors'!$O$5","v":0},8467901,{"$f":"AQ258/'Weighting Factors'!$O$5","v":1799.4},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X257,VLOOKUP($CX258,'Audit Values'!$A:$BU,47,FALSE))","v":0},11257.7,9458.2999999999993,{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA257,VLOOKUP($CX258,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB257,VLOOKUP($CX258,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":3.7},50,{"$f":"SUM(AV258*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW258*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX258*'Weighting Factors'!$R$12)","v":76740},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F258>0,VLOOKUP($CX258,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F258),'Weighting Factors'!F258,VLOOKUP($CX258,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":21},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX258,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F258=\"\",\"\",IF('Weighting Factors'!H258=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U258+V258+AA258+AC258+AF258+AI258+AK258++AN258+AO258+AS258+AP258)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY258","v":44587500},{"$f":"SUM((AT258+AP258)*'Weighting Factors'!$O$5)+AY258","v":53055476},{"$f":"IF('Weighting Factors'!F258>0,'Weighting Factors'!F258,'Preliminary SO66'!AV257)","v":54317706},53055476,{"$f":"'Weighting Factors'!E258","v":0},{"$f":"Transportation!G258","v":-92600},{"$f":"IF(ISNA(VLOOKUP($CX258,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX258,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-8508},-101108,52954368,{"$f":"SUM((U258+V258+AA258+AC258+AF258+AI258+AK258+AN258+AO258+AP258)*'Weighting Factors'!O$12)+(MAX(AQ258,'Weighting Factors'!B258))","v":52978661},{"$f":"'LOB%'!F256","v":0.31},16423385,16746810,16423385,0.31,{"$f":"ROUND(IF(U258<=99.9,(U258*1.014331),0),1)","v":0},{"$f":"AND(U258>99.9,U258<=299.9)","v":false},{"$f":"IF(BS258=TRUE,ROUND((U258-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU258*U258,1)","v":0},{"$f":"AND(U258>299.9,U258<=1621.9)","v":false},{"$f":"IF(BW258=TRUE,ROUND((U258-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY258*U258,1)","v":0},{"$f":"ROUND(IF(U258>=1622,(U258*0.03504),0),1)","v":262.39999999999998},262,{"$f":"AL258/CB258","v":7.1760000000000002},{"$f":"IF(CC258<0.06,1,IF(CC258>=18.29,52,MATCH(CC258-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":46},{"$f":"VLOOKUP(CD258, 'Weighting Factors'!$U$5:$X$56,4)","v":670},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL258*CE258","v":1259600},{"$f":"CG258*'Weighting Factors'!$Q$7","v":1259600},1423222,{"$f":"AM258/'Weighting Factors'!$O$5","v":302.39999999999998},0,0,0,{"$f":"SUM((AT258*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY258)*CM258","v":0},0,{"$f":"AE258/AD258","v":0.31480000000000002},{"$f":"IF(CP258>=50%,AE258*10.5%,0)","v":0},{"$f":"IF(AND(CP258>35%,CP258<50%),AE258*(CP258-35%)*0.7,0)","v":0},{"$f":"AU258+AR258","v":11257.7},{"$f":"'LOB Transfers'!G257","v":1660404},{"$f":"'LOB Transfers'!J257","v":164234},{"$f":"'General Fund Transfers'!F257","v":5677318},{"$f":"SUM(R258+T258+AV258+AW258+AX258/6)","v":7187.6},"D0475"]
[476,"Gray","Copeland ",99,null,0,99,101.5,null,0,101.5,95,null,0,95,{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C258,VLOOKUP($CX259,'Audit Values'!$A:$BW,73,FALSE))","v":94},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F258,VLOOKUP($CX259,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},94,{"$f":"IF('Military Provision'!J259=\"YES\", MAX('2022 Legal Max'!O259,'2022 Legal Max'!K259,AVERAGE('2022 Legal Max'!G259,'2022 Legal Max'!K259,'2022 Legal Max'!O259)), MAX(O259, K259))","v":101.5},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL258,VLOOKUP($CX259,'Audit Values'!$A:$BU,58,FALSE))","v":1.5},103,103.7,{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM258,VLOOKUP($CX259,'Audit Values'!$A:$BW,62,FALSE))","v":113},{"$f":"(W259/6)*'Weighting Factors'!$O$7","v":7.4},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN258,VLOOKUP($CX259,'Audit Values'!$A:$BW,61,FALSE))","v":26},{"$f":"Y259*'Weighting Factors'!$O$8","v":4.8},7.4,{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO258,VLOOKUP($CX259,'Audit Values'!$A:$BW,60,FALSE))","v":19.600000000000001},{"$f":"AB259/6*'Weighting Factors'!$O$6","v":1.6},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS258,VLOOKUP($CX259,'Audit Values'!$A:$BU,63,FALSE))","v":97},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP258,VLOOKUP($CX259,'Audit Values'!$A:$BU,64,FALSE))","v":32},{"$f":"IF(A259=207, AE259,(AE259))*'Weighting Factors'!$O$9","v":15.5},0,{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG258,VLOOKUP($CX259,'Audit Values'!$A:$BW,70,FALSE))","v":0.4},0.4,{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ258,VLOOKUP($CX259,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ259*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR258,VLOOKUP($CX259,'Audit Values'!$A:$BU,66,FALSE))","v":32},48450,{"$f":"AM259/'Weighting Factors'!$O$5","v":10.3},{"$f":"CK259/'Weighting Factors'!$O$5","v":0},{"$f":"CO259/'Weighting Factors'!$O$5","v":0},72937,{"$f":"AQ259/'Weighting Factors'!$O$5","v":15.5},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X258,VLOOKUP($CX259,'Audit Values'!$A:$BU,47,FALSE))","v":0},257.39999999999998,241.9,{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA258,VLOOKUP($CX259,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB258,VLOOKUP($CX259,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV259*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW259*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX259*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F259>0,VLOOKUP($CX259,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F259),'Weighting Factors'!F259,VLOOKUP($CX259,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX259,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F259=\"\",\"\",IF('Weighting Factors'!H259=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U259+V259+AA259+AC259+AF259+AI259+AK259++AN259+AO259+AS259+AP259)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY259","v":1138381},{"$f":"SUM((AT259+AP259)*'Weighting Factors'!$O$5)+AY259","v":1211324},{"$f":"IF('Weighting Factors'!F259>0,'Weighting Factors'!F259,'Preliminary SO66'!AV258)","v":1382139},1211324,{"$f":"'Weighting Factors'!E259","v":0},{"$f":"Transportation!G259","v":0},{"$f":"IF(ISNA(VLOOKUP($CX259,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX259,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-7090},-7090,1204234,{"$f":"SUM((U259+V259+AA259+AC259+AF259+AI259+AK259+AN259+AO259+AP259)*'Weighting Factors'!O$12)+(MAX(AQ259,'Weighting Factors'!B259))","v":1240531},{"$f":"'LOB%'!F257","v":0.31},384565,414370,384565,0.31,{"$f":"ROUND(IF(U259<=99.9,(U259*1.014331),0),1)","v":0},{"$f":"AND(U259>99.9,U259<=299.9)","v":true},{"$f":"IF(BS259=TRUE,ROUND((U259-100)*9.655,3),0)","v":28.965},1.0063789999999999,{"$f":"ROUND(BU259*U259,1)","v":103.7},{"$f":"AND(U259>299.9,U259<=1621.9)","v":false},{"$f":"IF(BW259=TRUE,ROUND((U259-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY259*U259,1)","v":0},{"$f":"ROUND(IF(U259>=1622,(U259*0.03504),0),1)","v":0},200,{"$f":"AL259/CB259","v":0.16},{"$f":"IF(CC259<0.06,1,IF(CC259>=18.29,52,MATCH(CC259-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":12},{"$f":"VLOOKUP(CD259, 'Weighting Factors'!$U$5:$X$56,4)","v":1340},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL259*CE259","v":42880},{"$f":"CG259*'Weighting Factors'!$Q$7","v":42880},48450,{"$f":"AM259/'Weighting Factors'!$O$5","v":10.3},0,0,0,{"$f":"SUM((AT259*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY259)*CM259","v":0},0,{"$f":"AE259/AD259","v":0.32990000000000003},{"$f":"IF(CP259>=50%,AE259*10.5%,0)","v":0},{"$f":"IF(AND(CP259>35%,CP259<50%),AE259*(CP259-35%)*0.7,0)","v":0},{"$f":"AU259+AR259","v":257.39999999999998},{"$f":"'LOB Transfers'!G258","v":23305},{"$f":"'LOB Transfers'!J258","v":11114},{"$f":"'General Fund Transfers'!F258","v":74825},{"$f":"SUM(R259+T259+AV259+AW259+AX259/6)","v":95.5},"D0476"]
[477,"Gray","Ingalls ",217,null,0,217,223,null,0,223,231,null,0,231,{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C259,VLOOKUP($CX260,'Audit Values'!$A:$BW,73,FALSE))","v":224},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F259,VLOOKUP($CX260,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},224,{"$f":"IF('Military Provision'!J260=\"YES\", MAX('2022 Legal Max'!O260,'2022 Legal Max'!K260,AVERAGE('2022 Legal Max'!G260,'2022 Legal Max'!K260,'2022 Legal Max'!O260)), MAX(O260, K260))","v":231},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL259,VLOOKUP($CX260,'Audit Values'!$A:$BU,58,FALSE))","v":3},234,154.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM259,VLOOKUP($CX260,'Audit Values'!$A:$BW,62,FALSE))","v":41.9},{"$f":"(W260/6)*'Weighting Factors'!$O$7","v":2.8},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN259,VLOOKUP($CX260,'Audit Values'!$A:$BW,61,FALSE))","v":14},{"$f":"Y260*'Weighting Factors'!$O$8","v":2.6},2.8,{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO259,VLOOKUP($CX260,'Audit Values'!$A:$BW,60,FALSE))","v":21.5},{"$f":"AB260/6*'Weighting Factors'!$O$6","v":1.8},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS259,VLOOKUP($CX260,'Audit Values'!$A:$BU,63,FALSE))","v":230},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP259,VLOOKUP($CX260,'Audit Values'!$A:$BU,64,FALSE))","v":57},{"$f":"IF(A260=207, AE260,(AE260))*'Weighting Factors'!$O$9","v":27.6},0,{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG259,VLOOKUP($CX260,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ259,VLOOKUP($CX260,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ260*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR259,VLOOKUP($CX260,'Audit Values'!$A:$BU,66,FALSE))","v":56},80358,{"$f":"AM260/'Weighting Factors'!$O$5","v":17.100000000000001},{"$f":"CK260/'Weighting Factors'!$O$5","v":0},{"$f":"CO260/'Weighting Factors'!$O$5","v":0},169303,{"$f":"AQ260/'Weighting Factors'!$O$5","v":36},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X259,VLOOKUP($CX260,'Audit Values'!$A:$BU,47,FALSE))","v":0},473.5,437.5,{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA259,VLOOKUP($CX260,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB259,VLOOKUP($CX260,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV260*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW260*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX260*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F260>0,VLOOKUP($CX260,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F260),'Weighting Factors'!F260,VLOOKUP($CX260,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX260,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F260=\"\",\"\",IF('Weighting Factors'!H260=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U260+V260+AA260+AC260+AF260+AI260+AK260++AN260+AO260+AS260+AP260)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY260","v":2058875},{"$f":"SUM((AT260+AP260)*'Weighting Factors'!$O$5)+AY260","v":2228291},{"$f":"IF('Weighting Factors'!F260>0,'Weighting Factors'!F260,'Preliminary SO66'!AV259)","v":2392060},2228291,{"$f":"'Weighting Factors'!E260","v":0},{"$f":"Transportation!G260","v":0},{"$f":"IF(ISNA(VLOOKUP($CX260,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX260,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2228291,{"$f":"SUM((U260+V260+AA260+AC260+AF260+AI260+AK260+AN260+AO260+AP260)*'Weighting Factors'!O$12)+(MAX(AQ260,'Weighting Factors'!B260))","v":2266834},{"$f":"'LOB%'!F258","v":0.33},748055,792005,748055,0.33,{"$f":"ROUND(IF(U260<=99.9,(U260*1.014331),0),1)","v":0},{"$f":"AND(U260>99.9,U260<=299.9)","v":true},{"$f":"IF(BS260=TRUE,ROUND((U260-100)*9.655,3),0)","v":1293.77},0.659134,{"$f":"ROUND(BU260*U260,1)","v":154.19999999999999},{"$f":"AND(U260>299.9,U260<=1621.9)","v":false},{"$f":"IF(BW260=TRUE,ROUND((U260-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY260*U260,1)","v":0},{"$f":"ROUND(IF(U260>=1622,(U260*0.03504),0),1)","v":0},267,{"$f":"AL260/CB260","v":0.21},{"$f":"IF(CC260<0.06,1,IF(CC260>=18.29,52,MATCH(CC260-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":16},{"$f":"VLOOKUP(CD260, 'Weighting Factors'!$U$5:$X$56,4)","v":1270},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL260*CE260","v":71120},{"$f":"CG260*'Weighting Factors'!$Q$7","v":71120},80358,{"$f":"AM260/'Weighting Factors'!$O$5","v":17.100000000000001},0,0,0,{"$f":"SUM((AT260*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY260)*CM260","v":0},0,{"$f":"AE260/AD260","v":0.24779999999999999},{"$f":"IF(CP260>=50%,AE260*10.5%,0)","v":0},{"$f":"IF(AND(CP260>35%,CP260<50%),AE260*(CP260-35%)*0.7,0)","v":0},{"$f":"AU260+AR260","v":473.5},{"$f":"'LOB Transfers'!G259","v":43911},{"$f":"'LOB Transfers'!J259","v":4488},{"$f":"'General Fund Transfers'!F259","v":129886},{"$f":"SUM(R260+T260+AV260+AW260+AX260/6)","v":227},"D0477"]
[479,"Anderson","Crest ",210.7,null,0,{"$f":"SUM(D261-E261+F261)","v":210.7},227.1,null,0,{"$f":"SUM(H261-I261+J261)","v":227.1},230.6,null,0,{"$f":"SUM(L261-M261+N261)","v":230.6},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C260,VLOOKUP($CX261,'Audit Values'!$A:$BW,73,FALSE))","v":236},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F260,VLOOKUP($CX261,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},{"$f":"SUM(P261+Q261)","v":236},{"$f":"IF('Military Provision'!J261=\"YES\", MAX('2022 Legal Max'!O261,'2022 Legal Max'!K261,AVERAGE('2022 Legal Max'!G261,'2022 Legal Max'!K261,'2022 Legal Max'!O261)), MAX(O261, K261))","v":230.6},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL260,VLOOKUP($CX261,'Audit Values'!$A:$BU,58,FALSE))","v":5},{"$f":"S261+T261","v":235.6},{"$f":"MAX(BR261, BV261, BZ261, CA261)","v":154.30000000000001},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM260,VLOOKUP($CX261,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W261/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN260,VLOOKUP($CX261,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y261*'Weighting Factors'!$O$8","v":0},{"$f":"MAX(X261,Z261)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO260,VLOOKUP($CX261,'Audit Values'!$A:$BW,60,FALSE))","v":153.80000000000001},{"$f":"AB261/6*'Weighting Factors'!$O$6","v":12.8},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS260,VLOOKUP($CX261,'Audit Values'!$A:$BU,63,FALSE))","v":247},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP260,VLOOKUP($CX261,'Audit Values'!$A:$BU,64,FALSE))","v":91},{"$f":"IF(A261=207, AE261,(AE261))*'Weighting Factors'!$O$9","v":44},1.2,{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG260,VLOOKUP($CX261,'Audit Values'!$A:$BW,70,FALSE))","v":3.8},{"$f":"MAX(AG261, AH261)","v":3.8},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ260,VLOOKUP($CX261,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ261*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR260,VLOOKUP($CX261,'Audit Values'!$A:$BU,66,FALSE))","v":95},{"$f":"CI261","v":114854},{"$f":"AM261/'Weighting Factors'!$O$5","v":24.4},{"$f":"CK261/'Weighting Factors'!$O$5","v":0},{"$f":"CO261/'Weighting Factors'!$O$5","v":0},324508,{"$f":"AQ261/'Weighting Factors'!$O$5","v":69},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X260,VLOOKUP($CX261,'Audit Values'!$A:$BU,47,FALSE))","v":0},{"$f":"SUM(U261+V261+AA261+AC261+AF261+AI261+AK261++AN261+AO261+AR261+AS261)","v":543.9},{"$f":"SUM(U261+V261+AA261+AC261+AF261+AI261+AK261+AN261+AO261+AP261+AS261)","v":474.9},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA260,VLOOKUP($CX261,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB260,VLOOKUP($CX261,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.9},0,{"$f":"SUM(AV261*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW261*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX261*'Weighting Factors'!$R$12)","v":11530},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F261>0,VLOOKUP($CX261,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F261),'Weighting Factors'!F261,VLOOKUP($CX261,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX261,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F261=\"\",\"\",IF('Weighting Factors'!H261=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U261+V261+AA261+AC261+AF261+AI261+AK261++AN261+AO261+AS261+AP261)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY261","v":2246409},{"$f":"SUM((AT261+AP261)*'Weighting Factors'!$O$5)+AY261","v":2571123},{"$f":"IF('Weighting Factors'!F261>0,'Weighting Factors'!F261,'Preliminary SO66'!AV260)","v":2735517},{"$f":"MIN(BD261,BE261)","v":2571123},{"$f":"'Weighting Factors'!E261","v":0},{"$f":"Transportation!G261","v":0},{"$f":"IF(ISNA(VLOOKUP($CX261,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX261,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},{"$f":"SUM(BG261:BI261)","v":0},{"$f":"BF261+BJ261","v":2571123},{"$f":"SUM((U261+V261+AA261+AC261+AF261+AI261+AK261+AN261+AO261+AP261)*'Weighting Factors'!O$12)+(MAX(AQ261,'Weighting Factors'!B261))","v":2559387},{"$f":"'LOB%'!F259","v":0.3},{"$f":"BL261*BM261","v":767816},574575,{"$f":"MIN(BN261,BO261)","v":574575},{"$f":"BP261/BL261","v":0.22450000000000001},{"$f":"ROUND(IF(U261<=99.9,(U261*1.014331),0),1)","v":0},{"$f":"AND(U261>99.9,U261<=299.9)","v":true},{"$f":"IF(BS261=TRUE,ROUND((U261-100)*9.655,3),0)","v":1309.2180000000001},{"$f":"IF(BS261=TRUE,ROUND(((7337-BT261)/3642.4)-1,6),0)","v":0.65489299999999995},{"$f":"ROUND(BU261*U261,1)","v":154.30000000000001},{"$f":"AND(U261>299.9,U261<=1621.9)","v":false},{"$f":"IF(BW261=TRUE,ROUND((U261-300)*1.2375,4),0)","v":0},{"$f":"IF(BW261=TRUE,ROUND(((5406-BX261)/3642.4)-1,6),0)","v":0},{"$f":"ROUND(BY261*U261,1)","v":0},{"$f":"ROUND(IF(U261>=1622,(U261*0.03504),0),1)","v":0},177,{"$f":"AL261/CB261","v":0.53700000000000003},{"$f":"IF(CC261<0.06,1,IF(CC261>=18.29,52,MATCH(CC261-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":26},{"$f":"VLOOKUP(CD261, 'Weighting Factors'!$U$5:$X$56,4)","v":1070},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL261*CE261","v":101650},{"$f":"CG261*'Weighting Factors'!$Q$7","v":101650},{"$f":"CH261*CF261","v":114854},{"$f":"AM261/'Weighting Factors'!$O$5","v":24.4},0,0,0,{"$f":"SUM((AT261*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY261)*CM261","v":0},{"$f":"IF(CL261>CN261,CN261,CL261)","v":0},{"$f":"AE261/AD261","v":0.36840000000000001},{"$f":"IF(CP261>=50%,AE261*10.5%,0)","v":0},{"$f":"IF(AND(CP261>35%,CP261<50%),AE261*(CP261-35%)*0.7,0)","v":1.2},{"$f":"AU261+AR261","v":543.9},{"$f":"'LOB Transfers'!G260","v":46885},{"$f":"'LOB Transfers'!J260","v":0},{"$f":"'General Fund Transfers'!F260","v":224947},{"$f":"SUM(R261+T261+AV261+AW261+AX261/6)","v":243.9},"D0479"]
[480,"Seward","Liberal ",4666,null,0,4666,4558.3,null,0,4558.3,4475.3999999999996,null,0,4475.3999999999996,{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C261,VLOOKUP($CX262,'Audit Values'!$A:$BW,73,FALSE))","v":4422.2},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F261,VLOOKUP($CX262,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},4422.2,{"$f":"IF('Military Provision'!J262=\"YES\", MAX('2022 Legal Max'!O262,'2022 Legal Max'!K262,AVERAGE('2022 Legal Max'!G262,'2022 Legal Max'!K262,'2022 Legal Max'!O262)), MAX(O262, K262))","v":4558.3},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL261,VLOOKUP($CX262,'Audit Values'!$A:$BU,58,FALSE))","v":63.5},4621.8,161.9,{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM261,VLOOKUP($CX262,'Audit Values'!$A:$BW,62,FALSE))","v":6976.5},{"$f":"(W262/6)*'Weighting Factors'!$O$7","v":459.3},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN261,VLOOKUP($CX262,'Audit Values'!$A:$BW,61,FALSE))","v":2143},{"$f":"Y262*'Weighting Factors'!$O$8","v":396.5},459.3,{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO261,VLOOKUP($CX262,'Audit Values'!$A:$BW,60,FALSE))","v":742.3},{"$f":"AB262/6*'Weighting Factors'!$O$6","v":61.9},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS261,VLOOKUP($CX262,'Audit Values'!$A:$BU,63,FALSE))","v":4582},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP261,VLOOKUP($CX262,'Audit Values'!$A:$BU,64,FALSE))","v":2771},{"$f":"IF(A262=207, AE262,(AE262))*'Weighting Factors'!$O$9","v":1341.2},291,{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG261,VLOOKUP($CX262,'Audit Values'!$A:$BW,70,FALSE))","v":288.8},291,{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ261,VLOOKUP($CX262,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ262*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR261,VLOOKUP($CX262,'Audit Values'!$A:$BU,66,FALSE))","v":78},101352,{"$f":"AM262/'Weighting Factors'!$O$5","v":21.5},{"$f":"CK262/'Weighting Factors'!$O$5","v":0},{"$f":"CO262/'Weighting Factors'!$O$5","v":0},2459539,{"$f":"AQ262/'Weighting Factors'!$O$5","v":522.6},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X261,VLOOKUP($CX262,'Audit Values'!$A:$BU,47,FALSE))","v":0},7481.2,6958.6,{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA261,VLOOKUP($CX262,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB261,VLOOKUP($CX262,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV262*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW262*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX262*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F262>0,VLOOKUP($CX262,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F262),'Weighting Factors'!F262,VLOOKUP($CX262,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX262,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F262=\"\",\"\",IF('Weighting Factors'!H262=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U262+V262+AA262+AC262+AF262+AI262+AK262++AN262+AO262+AS262+AP262)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY262","v":32747172},{"$f":"SUM((AT262+AP262)*'Weighting Factors'!$O$5)+AY262","v":35206527},{"$f":"IF('Weighting Factors'!F262>0,'Weighting Factors'!F262,'Preliminary SO66'!AV261)","v":36313378},35206527,{"$f":"'Weighting Factors'!E262","v":0},{"$f":"Transportation!G262","v":0},{"$f":"IF(ISNA(VLOOKUP($CX262,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX262,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,35206527,{"$f":"SUM((U262+V262+AA262+AC262+AF262+AI262+AK262+AN262+AO262+AP262)*'Weighting Factors'!O$12)+(MAX(AQ262,'Weighting Factors'!B262))","v":35206711},{"$f":"'LOB%'!F260","v":0.31},10914080,11100000,10914080,0.31,{"$f":"ROUND(IF(U262<=99.9,(U262*1.014331),0),1)","v":0},{"$f":"AND(U262>99.9,U262<=299.9)","v":false},{"$f":"IF(BS262=TRUE,ROUND((U262-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU262*U262,1)","v":0},{"$f":"AND(U262>299.9,U262<=1621.9)","v":false},{"$f":"IF(BW262=TRUE,ROUND((U262-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY262*U262,1)","v":0},{"$f":"ROUND(IF(U262>=1622,(U262*0.03504),0),1)","v":161.9},205,{"$f":"AL262/CB262","v":0.38},{"$f":"IF(CC262<0.06,1,IF(CC262>=18.29,52,MATCH(CC262-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":22},{"$f":"VLOOKUP(CD262, 'Weighting Factors'!$U$5:$X$56,4)","v":1150},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL262*CE262","v":89700},{"$f":"CG262*'Weighting Factors'!$Q$7","v":89700},101352,{"$f":"AM262/'Weighting Factors'!$O$5","v":21.5},0,0,0,{"$f":"SUM((AT262*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY262)*CM262","v":0},0,{"$f":"AE262/AD262","v":0.6048},{"$f":"IF(CP262>=50%,AE262*10.5%,0)","v":291},{"$f":"IF(AND(CP262>35%,CP262<50%),AE262*(CP262-35%)*0.7,0)","v":0},{"$f":"AU262+AR262","v":7481.2},{"$f":"'LOB Transfers'!G261","v":1973266},{"$f":"'LOB Transfers'!J261","v":675582},{"$f":"'General Fund Transfers'!F261","v":7681133},{"$f":"SUM(R262+T262+AV262+AW262+AX262/6)","v":4485.7},"D0480"]
[481,"Dickinson","Rural Vista ",258,null,0,258,257,null,0,257,255,null,0,255,{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C262,VLOOKUP($CX263,'Audit Values'!$A:$BW,73,FALSE))","v":258.2},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F262,VLOOKUP($CX263,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},258.2,{"$f":"IF('Military Provision'!J263=\"YES\", MAX('2022 Legal Max'!O263,'2022 Legal Max'!K263,AVERAGE('2022 Legal Max'!G263,'2022 Legal Max'!K263,'2022 Legal Max'!O263)), MAX(O263, K263))","v":257},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL262,VLOOKUP($CX263,'Audit Values'!$A:$BU,58,FALSE))","v":5.5},262.5,153.19999999999999,{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM262,VLOOKUP($CX263,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W263/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN262,VLOOKUP($CX263,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y263*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO262,VLOOKUP($CX263,'Audit Values'!$A:$BW,60,FALSE))","v":82.1},{"$f":"AB263/6*'Weighting Factors'!$O$6","v":6.8},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS262,VLOOKUP($CX263,'Audit Values'!$A:$BU,63,FALSE))","v":271},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP262,VLOOKUP($CX263,'Audit Values'!$A:$BU,64,FALSE))","v":76},{"$f":"IF(A263=207, AE263,(AE263))*'Weighting Factors'!$O$9","v":36.799999999999997},0,{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG262,VLOOKUP($CX263,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ262,VLOOKUP($CX263,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ263*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR262,VLOOKUP($CX263,'Audit Values'!$A:$BU,66,FALSE))","v":90.5},121685,{"$f":"AM263/'Weighting Factors'!$O$5","v":25.9},{"$f":"CK263/'Weighting Factors'!$O$5","v":0},{"$f":"CO263/'Weighting Factors'!$O$5","v":0},270112,{"$f":"AQ263/'Weighting Factors'!$O$5","v":57.4},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X262,VLOOKUP($CX263,'Audit Values'!$A:$BU,47,FALSE))","v":0},542.79999999999995,485.4,{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA262,VLOOKUP($CX263,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB262,VLOOKUP($CX263,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV263*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW263*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX263*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F263>0,VLOOKUP($CX263,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F263),'Weighting Factors'!F263,VLOOKUP($CX263,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX263,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F263=\"\",\"\",IF('Weighting Factors'!H263=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U263+V263+AA263+AC263+AF263+AI263+AK263++AN263+AO263+AS263+AP263)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY263","v":2284292},{"$f":"SUM((AT263+AP263)*'Weighting Factors'!$O$5)+AY263","v":2554417},{"$f":"IF('Weighting Factors'!F263>0,'Weighting Factors'!F263,'Preliminary SO66'!AV262)","v":2807600},2554417,{"$f":"'Weighting Factors'!E263","v":0},{"$f":"Transportation!G263","v":0},{"$f":"IF(ISNA(VLOOKUP($CX263,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX263,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2554417,{"$f":"SUM((U263+V263+AA263+AC263+AF263+AI263+AK263+AN263+AO263+AP263)*'Weighting Factors'!O$12)+(MAX(AQ263,'Weighting Factors'!B263))","v":2685316},{"$f":"'LOB%'!F261","v":0.33},886154,953398,886154,0.33,{"$f":"ROUND(IF(U263<=99.9,(U263*1.014331),0),1)","v":0},{"$f":"AND(U263>99.9,U263<=299.9)","v":true},{"$f":"IF(BS263=TRUE,ROUND((U263-100)*9.655,3),0)","v":1568.9380000000001},0.583588,{"$f":"ROUND(BU263*U263,1)","v":153.19999999999999},{"$f":"AND(U263>299.9,U263<=1621.9)","v":false},{"$f":"IF(BW263=TRUE,ROUND((U263-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY263*U263,1)","v":0},{"$f":"ROUND(IF(U263>=1622,(U263*0.03504),0),1)","v":0},303.8,{"$f":"AL263/CB263","v":0.29799999999999999},{"$f":"IF(CC263<0.06,1,IF(CC263>=18.29,52,MATCH(CC263-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":20},{"$f":"VLOOKUP(CD263, 'Weighting Factors'!$U$5:$X$56,4)","v":1190},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL263*CE263","v":107695},{"$f":"CG263*'Weighting Factors'!$Q$7","v":107695},121685,{"$f":"AM263/'Weighting Factors'!$O$5","v":25.9},0,0,0,{"$f":"SUM((AT263*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY263)*CM263","v":0},0,{"$f":"AE263/AD263","v":0.28039999999999998},{"$f":"IF(CP263>=50%,AE263*10.5%,0)","v":0},{"$f":"IF(AND(CP263>35%,CP263<50%),AE263*(CP263-35%)*0.7,0)","v":0},{"$f":"AU263+AR263","v":542.79999999999995},{"$f":"'LOB Transfers'!G262","v":60702},{"$f":"'LOB Transfers'!J262","v":354},{"$f":"'General Fund Transfers'!F262","v":173181},{"$f":"SUM(R263+T263+AV263+AW263+AX263/6)","v":263.7},"D0481"]
[482,"Lane","Dighton ",234.5,null,0,234.5,229.5,null,0,229.5,224,null,0,224,{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C263,VLOOKUP($CX264,'Audit Values'!$A:$BW,73,FALSE))","v":233.3},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F263,VLOOKUP($CX264,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},233.3,{"$f":"IF('Military Provision'!J264=\"YES\", MAX('2022 Legal Max'!O264,'2022 Legal Max'!K264,AVERAGE('2022 Legal Max'!G264,'2022 Legal Max'!K264,'2022 Legal Max'!O264)), MAX(O264, K264))","v":229.5},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL263,VLOOKUP($CX264,'Audit Values'!$A:$BU,58,FALSE))","v":1.5},231,154.1,{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM263,VLOOKUP($CX264,'Audit Values'!$A:$BW,62,FALSE))","v":18.100000000000001},{"$f":"(W264/6)*'Weighting Factors'!$O$7","v":1.2},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN263,VLOOKUP($CX264,'Audit Values'!$A:$BW,61,FALSE))","v":13},{"$f":"Y264*'Weighting Factors'!$O$8","v":2.4},2.4,{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO263,VLOOKUP($CX264,'Audit Values'!$A:$BW,60,FALSE))","v":79.3},{"$f":"AB264/6*'Weighting Factors'!$O$6","v":6.6},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS263,VLOOKUP($CX264,'Audit Values'!$A:$BU,63,FALSE))","v":245},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP263,VLOOKUP($CX264,'Audit Values'!$A:$BU,64,FALSE))","v":60},{"$f":"IF(A264=207, AE264,(AE264))*'Weighting Factors'!$O$9","v":29},0,{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG263,VLOOKUP($CX264,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ263,VLOOKUP($CX264,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ264*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR263,VLOOKUP($CX264,'Audit Values'!$A:$BU,66,FALSE))","v":35.5},64981,{"$f":"AM264/'Weighting Factors'!$O$5","v":13.8},{"$f":"CK264/'Weighting Factors'!$O$5","v":0},{"$f":"CO264/'Weighting Factors'!$O$5","v":0},181226,{"$f":"AQ264/'Weighting Factors'!$O$5","v":38.5},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X263,VLOOKUP($CX264,'Audit Values'!$A:$BU,47,FALSE))","v":0},475.4,436.9,{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA263,VLOOKUP($CX264,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB263,VLOOKUP($CX264,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV264*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW264*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX264*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F264>0,VLOOKUP($CX264,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F264),'Weighting Factors'!F264,VLOOKUP($CX264,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX264,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F264=\"\",\"\",IF('Weighting Factors'!H264=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U264+V264+AA264+AC264+AF264+AI264+AK264++AN264+AO264+AS264+AP264)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY264","v":2056051},{"$f":"SUM((AT264+AP264)*'Weighting Factors'!$O$5)+AY264","v":2237232},{"$f":"IF('Weighting Factors'!F264>0,'Weighting Factors'!F264,'Preliminary SO66'!AV263)","v":2422649},2237232,{"$f":"'Weighting Factors'!E264","v":0},{"$f":"Transportation!G264","v":0},{"$f":"IF(ISNA(VLOOKUP($CX264,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX264,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2237232,{"$f":"SUM((U264+V264+AA264+AC264+AF264+AI264+AK264+AN264+AO264+AP264)*'Weighting Factors'!O$12)+(MAX(AQ264,'Weighting Factors'!B264))","v":2261329},{"$f":"'LOB%'!F262","v":0.3},678399,680000,678399,0.3,{"$f":"ROUND(IF(U264<=99.9,(U264*1.014331),0),1)","v":0},{"$f":"AND(U264>99.9,U264<=299.9)","v":true},{"$f":"IF(BS264=TRUE,ROUND((U264-100)*9.655,3),0)","v":1264.8050000000001},0.66708599999999996,{"$f":"ROUND(BU264*U264,1)","v":154.1},{"$f":"AND(U264>299.9,U264<=1621.9)","v":false},{"$f":"IF(BW264=TRUE,ROUND((U264-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY264*U264,1)","v":0},{"$f":"ROUND(IF(U264>=1622,(U264*0.03504),0),1)","v":0},619.5,{"$f":"AL264/CB264","v":5.7000000000000002E-2},{"$f":"IF(CC264<0.06,1,IF(CC264>=18.29,52,MATCH(CC264-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":1},{"$f":"VLOOKUP(CD264, 'Weighting Factors'!$U$5:$X$56,4)","v":1620},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL264*CE264","v":57510},{"$f":"CG264*'Weighting Factors'!$Q$7","v":57510},64981,{"$f":"AM264/'Weighting Factors'!$O$5","v":13.8},0,0,0,{"$f":"SUM((AT264*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY264)*CM264","v":0},0,{"$f":"AE264/AD264","v":0.24490000000000001},{"$f":"IF(CP264>=50%,AE264*10.5%,0)","v":0},{"$f":"IF(AND(CP264>35%,CP264<50%),AE264*(CP264-35%)*0.7,0)","v":0},{"$f":"AU264+AR264","v":475.4},{"$f":"'LOB Transfers'!G263","v":41518},{"$f":"'LOB Transfers'!J263","v":3460},{"$f":"'General Fund Transfers'!F263","v":136474},{"$f":"SUM(R264+T264+AV264+AW264+AX264/6)","v":234.8},"D0482"]
[483,"Seward","Kismet-Plains ",607,null,0,607,610,null,0,610,586,null,0,586,{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C264,VLOOKUP($CX265,'Audit Values'!$A:$BW,73,FALSE))","v":572},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F264,VLOOKUP($CX265,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},572,{"$f":"IF('Military Provision'!J265=\"YES\", MAX('2022 Legal Max'!O265,'2022 Legal Max'!K265,AVERAGE('2022 Legal Max'!G265,'2022 Legal Max'!K265,'2022 Legal Max'!O265)), MAX(O265, K265))","v":610},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL264,VLOOKUP($CX265,'Audit Values'!$A:$BU,58,FALSE))","v":8.5},618.5,232.5,{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM264,VLOOKUP($CX265,'Audit Values'!$A:$BW,62,FALSE))","v":1718.5},{"$f":"(W265/6)*'Weighting Factors'!$O$7","v":113.1},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN264,VLOOKUP($CX265,'Audit Values'!$A:$BW,61,FALSE))","v":299},{"$f":"Y265*'Weighting Factors'!$O$8","v":55.3},113.1,{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO264,VLOOKUP($CX265,'Audit Values'!$A:$BW,60,FALSE))","v":40.299999999999997},{"$f":"AB265/6*'Weighting Factors'!$O$6","v":3.4},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS264,VLOOKUP($CX265,'Audit Values'!$A:$BU,63,FALSE))","v":594},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP264,VLOOKUP($CX265,'Audit Values'!$A:$BU,64,FALSE))","v":275},{"$f":"IF(A265=207, AE265,(AE265))*'Weighting Factors'!$O$9","v":133.1},21.8,{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG264,VLOOKUP($CX265,'Audit Values'!$A:$BW,70,FALSE))","v":21.9},21.9,{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ264,VLOOKUP($CX265,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ265*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR264,VLOOKUP($CX265,'Audit Values'!$A:$BU,66,FALSE))","v":478.5},524437,{"$f":"AM265/'Weighting Factors'!$O$5","v":111.4},{"$f":"CK265/'Weighting Factors'!$O$5","v":0},{"$f":"CO265/'Weighting Factors'!$O$5","v":0},508635,{"$f":"AQ265/'Weighting Factors'!$O$5","v":108.1},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X264,VLOOKUP($CX265,'Audit Values'!$A:$BU,47,FALSE))","v":0},1342,1233.9000000000001,{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA264,VLOOKUP($CX265,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB264,VLOOKUP($CX265,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV265*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW265*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX265*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F265>0,VLOOKUP($CX265,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F265),'Weighting Factors'!F265,VLOOKUP($CX265,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":10},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX265,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F265=\"\",\"\",IF('Weighting Factors'!H265=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U265+V265+AA265+AC265+AF265+AI265+AK265++AN265+AO265+AS265+AP265)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY265","v":5806733},{"$f":"SUM((AT265+AP265)*'Weighting Factors'!$O$5)+AY265","v":6315452},{"$f":"IF('Weighting Factors'!F265>0,'Weighting Factors'!F265,'Preliminary SO66'!AV264)","v":7139473},6315452,{"$f":"'Weighting Factors'!E265","v":0},{"$f":"Transportation!G265","v":0},{"$f":"IF(ISNA(VLOOKUP($CX265,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX265,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,6315452,{"$f":"SUM((U265+V265+AA265+AC265+AF265+AI265+AK265+AN265+AO265+AP265)*'Weighting Factors'!O$12)+(MAX(AQ265,'Weighting Factors'!B265))","v":6406578},{"$f":"'LOB%'!F263","v":0.31},1986039,1700000,1700000,0.26540000000000002,{"$f":"ROUND(IF(U265<=99.9,(U265*1.014331),0),1)","v":0},{"$f":"AND(U265>99.9,U265<=299.9)","v":false},{"$f":"IF(BS265=TRUE,ROUND((U265-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU265*U265,1)","v":0},{"$f":"AND(U265>299.9,U265<=1621.9)","v":true},{"$f":"IF(BW265=TRUE,ROUND((U265-300)*1.2375,4),0)","v":394.1438},0.37597599999999998,{"$f":"ROUND(BY265*U265,1)","v":232.5},{"$f":"ROUND(IF(U265>=1622,(U265*0.03504),0),1)","v":0},541,{"$f":"AL265/CB265","v":0.88400000000000001},{"$f":"IF(CC265<0.06,1,IF(CC265>=18.29,52,MATCH(CC265-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":31},{"$f":"VLOOKUP(CD265, 'Weighting Factors'!$U$5:$X$56,4)","v":970},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL265*CE265","v":464145},{"$f":"CG265*'Weighting Factors'!$Q$7","v":464145},524437,{"$f":"AM265/'Weighting Factors'!$O$5","v":111.4},0,0,0,{"$f":"SUM((AT265*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY265)*CM265","v":0},0,{"$f":"AE265/AD265","v":0.46300000000000002},{"$f":"IF(CP265>=50%,AE265*10.5%,0)","v":0},{"$f":"IF(AND(CP265>35%,CP265<50%),AE265*(CP265-35%)*0.7,0)","v":21.8},{"$f":"AU265+AR265","v":1342},{"$f":"'LOB Transfers'!G264","v":169660},{"$f":"'LOB Transfers'!J264","v":144160},{"$f":"'General Fund Transfers'!F264","v":729430},{"$f":"SUM(R265+T265+AV265+AW265+AX265/6)","v":580.5},"D0483"]
[484,"Wilson","Fredonia ",697.5,null,0,697.5,666.5,null,0,666.5,613.1,null,0,613.1,{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C265,VLOOKUP($CX266,'Audit Values'!$A:$BW,73,FALSE))","v":627},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F265,VLOOKUP($CX266,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},627,{"$f":"IF('Military Provision'!J266=\"YES\", MAX('2022 Legal Max'!O266,'2022 Legal Max'!K266,AVERAGE('2022 Legal Max'!G266,'2022 Legal Max'!K266,'2022 Legal Max'!O266)), MAX(O266, K266))","v":666.5},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL265,VLOOKUP($CX266,'Audit Values'!$A:$BU,58,FALSE))","v":10},676.5,241,{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM265,VLOOKUP($CX266,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W266/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN265,VLOOKUP($CX266,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y266*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO265,VLOOKUP($CX266,'Audit Values'!$A:$BW,60,FALSE))","v":219.1},{"$f":"AB266/6*'Weighting Factors'!$O$6","v":18.3},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS265,VLOOKUP($CX266,'Audit Values'!$A:$BU,63,FALSE))","v":649},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP265,VLOOKUP($CX266,'Audit Values'!$A:$BU,64,FALSE))","v":229},{"$f":"IF(A266=207, AE266,(AE266))*'Weighting Factors'!$O$9","v":110.8},0.5,{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG265,VLOOKUP($CX266,'Audit Values'!$A:$BW,70,FALSE))","v":2.6},2.6,{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ265,VLOOKUP($CX266,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ266*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR265,VLOOKUP($CX266,'Audit Values'!$A:$BU,66,FALSE))","v":205},252476,{"$f":"AM266/'Weighting Factors'!$O$5","v":53.6},{"$f":"CK266/'Weighting Factors'!$O$5","v":0},{"$f":"CO266/'Weighting Factors'!$O$5","v":0},540286,{"$f":"AQ266/'Weighting Factors'!$O$5","v":114.8},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X265,VLOOKUP($CX266,'Audit Values'!$A:$BU,47,FALSE))","v":0},1217.5999999999999,1102.8,{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA265,VLOOKUP($CX266,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB265,VLOOKUP($CX266,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},2,{"$f":"SUM(AV266*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW266*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX266*'Weighting Factors'!$R$12)","v":1418},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F266>0,VLOOKUP($CX266,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F266),'Weighting Factors'!F266,VLOOKUP($CX266,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX266,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F266=\"\",\"\",IF('Weighting Factors'!H266=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U266+V266+AA266+AC266+AF266+AI266+AK266++AN266+AO266+AS266+AP266)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY266","v":5191195},{"$f":"SUM((AT266+AP266)*'Weighting Factors'!$O$5)+AY266","v":5731444},{"$f":"IF('Weighting Factors'!F266>0,'Weighting Factors'!F266,'Preliminary SO66'!AV265)","v":6015754},5731444,{"$f":"'Weighting Factors'!E266","v":0},{"$f":"Transportation!G266","v":0},{"$f":"IF(ISNA(VLOOKUP($CX266,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX266,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5731444,{"$f":"SUM((U266+V266+AA266+AC266+AF266+AI266+AK266+AN266+AO266+AP266)*'Weighting Factors'!O$12)+(MAX(AQ266,'Weighting Factors'!B266))","v":5848509},{"$f":"'LOB%'!F264","v":0.31},1813038,1862245,1813038,0.31,{"$f":"ROUND(IF(U266<=99.9,(U266*1.014331),0),1)","v":0},{"$f":"AND(U266>99.9,U266<=299.9)","v":false},{"$f":"IF(BS266=TRUE,ROUND((U266-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU266*U266,1)","v":0},{"$f":"AND(U266>299.9,U266<=1621.9)","v":true},{"$f":"IF(BW266=TRUE,ROUND((U266-300)*1.2375,4),0)","v":465.91879999999998},0.356271,{"$f":"ROUND(BY266*U266,1)","v":241},{"$f":"ROUND(IF(U266>=1622,(U266*0.03504),0),1)","v":0},402,{"$f":"AL266/CB266","v":0.51},{"$f":"IF(CC266<0.06,1,IF(CC266>=18.29,52,MATCH(CC266-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":25},{"$f":"VLOOKUP(CD266, 'Weighting Factors'!$U$5:$X$56,4)","v":1090},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL266*CE266","v":223450},{"$f":"CG266*'Weighting Factors'!$Q$7","v":223450},252476,{"$f":"AM266/'Weighting Factors'!$O$5","v":53.6},0,0,0,{"$f":"SUM((AT266*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY266)*CM266","v":0},0,{"$f":"AE266/AD266","v":0.35289999999999999},{"$f":"IF(CP266>=50%,AE266*10.5%,0)","v":0},{"$f":"IF(AND(CP266>35%,CP266<50%),AE266*(CP266-35%)*0.7,0)","v":0.5},{"$f":"AU266+AR266","v":1217.5999999999999},{"$f":"'LOB Transfers'!G265","v":166437},{"$f":"'LOB Transfers'!J265","v":0},{"$f":"'General Fund Transfers'!F265","v":533660},{"$f":"SUM(R266+T266+AV266+AW266+AX266/6)","v":637.29999999999995},"D0484"]
[487,"Dickinson","Herington ",429.5,null,0,429.5,393.5,null,0,393.5,410,null,0,410,{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C266,VLOOKUP($CX267,'Audit Values'!$A:$BW,73,FALSE))","v":394},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F266,VLOOKUP($CX267,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},394,{"$f":"IF('Military Provision'!J267=\"YES\", MAX('2022 Legal Max'!O267,'2022 Legal Max'!K267,AVERAGE('2022 Legal Max'!G267,'2022 Legal Max'!K267,'2022 Legal Max'!O267)), MAX(O267, K267))","v":410},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL266,VLOOKUP($CX267,'Audit Values'!$A:$BU,58,FALSE))","v":11},421,186.5,{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM266,VLOOKUP($CX267,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W267/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN266,VLOOKUP($CX267,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y267*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO266,VLOOKUP($CX267,'Audit Values'!$A:$BW,60,FALSE))","v":109.4},{"$f":"AB267/6*'Weighting Factors'!$O$6","v":9.1},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS266,VLOOKUP($CX267,'Audit Values'!$A:$BU,63,FALSE))","v":416},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP266,VLOOKUP($CX267,'Audit Values'!$A:$BU,64,FALSE))","v":216},{"$f":"IF(A267=207, AE267,(AE267))*'Weighting Factors'!$O$9","v":104.5},22.7,{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG266,VLOOKUP($CX267,'Audit Values'!$A:$BW,70,FALSE))","v":22.2},22.7,{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ266,VLOOKUP($CX267,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ267*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR266,VLOOKUP($CX267,'Audit Values'!$A:$BU,66,FALSE))","v":32},42303,{"$f":"AM267/'Weighting Factors'!$O$5","v":9},{"$f":"CK267/'Weighting Factors'!$O$5","v":0},{"$f":"CO267/'Weighting Factors'!$O$5","v":0},478720,{"$f":"AQ267/'Weighting Factors'!$O$5","v":101.7},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X266,VLOOKUP($CX267,'Audit Values'!$A:$BU,47,FALSE))","v":0},854.5,752.8,{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA266,VLOOKUP($CX267,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":9},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB266,VLOOKUP($CX267,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":2.6},0,{"$f":"SUM(AV267*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW267*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX267*'Weighting Factors'!$R$12)","v":49420},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F267>0,VLOOKUP($CX267,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F267),'Weighting Factors'!F267,VLOOKUP($CX267,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX267,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F267=\"\",\"\",IF('Weighting Factors'!H267=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U267+V267+AA267+AC267+AF267+AI267+AK267++AN267+AO267+AS267+AP267)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY267","v":3592097},{"$f":"SUM((AT267+AP267)*'Weighting Factors'!$O$5)+AY267","v":4070697},{"$f":"IF('Weighting Factors'!F267>0,'Weighting Factors'!F267,'Preliminary SO66'!AV266)","v":4267874},4070697,{"$f":"'Weighting Factors'!E267","v":0},{"$f":"Transportation!G267","v":0},{"$f":"IF(ISNA(VLOOKUP($CX267,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX267,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,4070697,{"$f":"SUM((U267+V267+AA267+AC267+AF267+AI267+AK267+AN267+AO267+AP267)*'Weighting Factors'!O$12)+(MAX(AQ267,'Weighting Factors'!B267))","v":4021397},{"$f":"'LOB%'!F265","v":0.31},1246633,1305391,1246633,0.31,{"$f":"ROUND(IF(U267<=99.9,(U267*1.014331),0),1)","v":0},{"$f":"AND(U267>99.9,U267<=299.9)","v":false},{"$f":"IF(BS267=TRUE,ROUND((U267-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU267*U267,1)","v":0},{"$f":"AND(U267>299.9,U267<=1621.9)","v":true},{"$f":"IF(BW267=TRUE,ROUND((U267-300)*1.2375,4),0)","v":149.73750000000001},0.443077,{"$f":"ROUND(BY267*U267,1)","v":186.5},{"$f":"ROUND(IF(U267>=1622,(U267*0.03504),0),1)","v":0},93.7,{"$f":"AL267/CB267","v":0.34200000000000003},{"$f":"IF(CC267<0.06,1,IF(CC267>=18.29,52,MATCH(CC267-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":21},{"$f":"VLOOKUP(CD267, 'Weighting Factors'!$U$5:$X$56,4)","v":1170},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL267*CE267","v":37440},{"$f":"CG267*'Weighting Factors'!$Q$7","v":37440},42303,{"$f":"AM267/'Weighting Factors'!$O$5","v":9},0,0,0,{"$f":"SUM((AT267*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY267)*CM267","v":0},0,{"$f":"AE267/AD267","v":0.51919999999999999},{"$f":"IF(CP267>=50%,AE267*10.5%,0)","v":22.7},{"$f":"IF(AND(CP267>35%,CP267<50%),AE267*(CP267-35%)*0.7,0)","v":0},{"$f":"AU267+AR267","v":854.5},{"$f":"'LOB Transfers'!G266","v":154458},{"$f":"'LOB Transfers'!J266","v":0},{"$f":"'General Fund Transfers'!F266","v":598603},{"$f":"SUM(R267+T267+AV267+AW267+AX267/6)","v":416.6},"D0487"]
[489,"Ellis","Hays ",3029.3,null,0,3029.3,3064.8,null,0,3064.8,3055.8,null,0,3055.8,{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C267,VLOOKUP($CX268,'Audit Values'!$A:$BW,73,FALSE))","v":3065.4},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F267,VLOOKUP($CX268,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},3065.4,{"$f":"IF('Military Provision'!J268=\"YES\", MAX('2022 Legal Max'!O268,'2022 Legal Max'!K268,AVERAGE('2022 Legal Max'!G268,'2022 Legal Max'!K268,'2022 Legal Max'!O268)), MAX(O268, K268))","v":3064.8},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL267,VLOOKUP($CX268,'Audit Values'!$A:$BU,58,FALSE))","v":30},3094.8,108.4,{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM267,VLOOKUP($CX268,'Audit Values'!$A:$BW,62,FALSE))","v":451.5},{"$f":"(W268/6)*'Weighting Factors'!$O$7","v":29.7},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN267,VLOOKUP($CX268,'Audit Values'!$A:$BW,61,FALSE))","v":150},{"$f":"Y268*'Weighting Factors'!$O$8","v":27.8},29.7,{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO267,VLOOKUP($CX268,'Audit Values'!$A:$BW,60,FALSE))","v":658.7},{"$f":"AB268/6*'Weighting Factors'!$O$6","v":54.9},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS267,VLOOKUP($CX268,'Audit Values'!$A:$BU,63,FALSE))","v":3172},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP267,VLOOKUP($CX268,'Audit Values'!$A:$BU,64,FALSE))","v":929},{"$f":"IF(A268=207, AE268,(AE268))*'Weighting Factors'!$O$9","v":449.6},0,{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG267,VLOOKUP($CX268,'Audit Values'!$A:$BW,70,FALSE))","v":5.6},5.6,{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ267,VLOOKUP($CX268,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ268*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR267,VLOOKUP($CX268,'Audit Values'!$A:$BU,66,FALSE))","v":789},739938,{"$f":"AM268/'Weighting Factors'!$O$5","v":157.19999999999999},{"$f":"CK268/'Weighting Factors'!$O$5","v":0},{"$f":"CO268/'Weighting Factors'!$O$5","v":0},3361744,{"$f":"AQ268/'Weighting Factors'!$O$5","v":714.4},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X267,VLOOKUP($CX268,'Audit Values'!$A:$BU,47,FALSE))","v":2},4616.6000000000004,3902.2,{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA267,VLOOKUP($CX268,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":30},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB267,VLOOKUP($CX268,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":5.0999999999999996},7.75,{"$f":"SUM(AV268*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW268*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX268*'Weighting Factors'!$R$12)","v":164165},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F268>0,VLOOKUP($CX268,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F268),'Weighting Factors'!F268,VLOOKUP($CX268,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX268,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F268=\"\",\"\",IF('Weighting Factors'!H268=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U268+V268+AA268+AC268+AF268+AI268+AK268++AN268+AO268+AS268+AP268)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY268","v":18527918},{"$f":"SUM((AT268+AP268)*'Weighting Factors'!$O$5)+AY268","v":21889885},{"$f":"IF('Weighting Factors'!F268>0,'Weighting Factors'!F268,'Preliminary SO66'!AV267)","v":22249011},21889885,{"$f":"'Weighting Factors'!E268","v":0},{"$f":"Transportation!G268","v":-89483},{"$f":"IF(ISNA(VLOOKUP($CX268,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX268,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-8154},-97637,21792248,{"$f":"SUM((U268+V268+AA268+AC268+AF268+AI268+AK268+AN268+AO268+AP268)*'Weighting Factors'!O$12)+(MAX(AQ268,'Weighting Factors'!B268))","v":21716085},{"$f":"'LOB%'!F266","v":0.31},6731986,6809086,6731986,0.31,{"$f":"ROUND(IF(U268<=99.9,(U268*1.014331),0),1)","v":0},{"$f":"AND(U268>99.9,U268<=299.9)","v":false},{"$f":"IF(BS268=TRUE,ROUND((U268-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU268*U268,1)","v":0},{"$f":"AND(U268>299.9,U268<=1621.9)","v":false},{"$f":"IF(BW268=TRUE,ROUND((U268-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY268*U268,1)","v":0},{"$f":"ROUND(IF(U268>=1622,(U268*0.03504),0),1)","v":108.4},380.5,{"$f":"AL268/CB268","v":2.0739999999999998},{"$f":"IF(CC268<0.06,1,IF(CC268>=18.29,52,MATCH(CC268-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":38},{"$f":"VLOOKUP(CD268, 'Weighting Factors'!$U$5:$X$56,4)","v":830},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL268*CE268","v":654870},{"$f":"CG268*'Weighting Factors'!$Q$7","v":654870},739938,{"$f":"AM268/'Weighting Factors'!$O$5","v":157.19999999999999},0,0,0,{"$f":"SUM((AT268*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY268)*CM268","v":0},0,{"$f":"AE268/AD268","v":0.29289999999999999},{"$f":"IF(CP268>=50%,AE268*10.5%,0)","v":0},{"$f":"IF(AND(CP268>35%,CP268<50%),AE268*(CP268-35%)*0.7,0)","v":0},{"$f":"AU268+AR268","v":4616.6000000000004},{"$f":"'LOB Transfers'!G267","v":660408},{"$f":"'LOB Transfers'!J267","v":43758},{"$f":"'General Fund Transfers'!F267","v":2142171},{"$f":"SUM(R268+T268+AV268+AW268+AX268/6)","v":3131.8},"D0489"]
[490,"Butler","El Dorado ",1872.1,null,0,1872.1,1827.7,null,0,1827.7,1799,null,0,1799,{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C268,VLOOKUP($CX269,'Audit Values'!$A:$BW,73,FALSE))","v":1723},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F268,VLOOKUP($CX269,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1723,{"$f":"IF('Military Provision'!J269=\"YES\", MAX('2022 Legal Max'!O269,'2022 Legal Max'!K269,AVERAGE('2022 Legal Max'!G269,'2022 Legal Max'!K269,'2022 Legal Max'!O269)), MAX(O269, K269))","v":1827.7},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL268,VLOOKUP($CX269,'Audit Values'!$A:$BU,58,FALSE))","v":23},1850.7,64.8,{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM268,VLOOKUP($CX269,'Audit Values'!$A:$BW,62,FALSE))","v":6.2},{"$f":"(W269/6)*'Weighting Factors'!$O$7","v":0.4},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN268,VLOOKUP($CX269,'Audit Values'!$A:$BW,61,FALSE))","v":22},{"$f":"Y269*'Weighting Factors'!$O$8","v":4.0999999999999996},4.0999999999999996,{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO268,VLOOKUP($CX269,'Audit Values'!$A:$BW,60,FALSE))","v":295.7},{"$f":"AB269/6*'Weighting Factors'!$O$6","v":24.6},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS268,VLOOKUP($CX269,'Audit Values'!$A:$BU,63,FALSE))","v":1789},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP268,VLOOKUP($CX269,'Audit Values'!$A:$BU,64,FALSE))","v":823},{"$f":"IF(A269=207, AE269,(AE269))*'Weighting Factors'!$O$9","v":398.3},63.4,{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG268,VLOOKUP($CX269,'Audit Values'!$A:$BW,70,FALSE))","v":59.5},63.4,{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ268,VLOOKUP($CX269,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ269*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR268,VLOOKUP($CX269,'Audit Values'!$A:$BU,66,FALSE))","v":681},546318,{"$f":"AM269/'Weighting Factors'!$O$5","v":116.1},{"$f":"CK269/'Weighting Factors'!$O$5","v":0},{"$f":"CO269/'Weighting Factors'!$O$5","v":0},1603789,{"$f":"AQ269/'Weighting Factors'!$O$5","v":340.8},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X268,VLOOKUP($CX269,'Audit Values'!$A:$BU,47,FALSE))","v":0},2862.8,2522,{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA268,VLOOKUP($CX269,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB268,VLOOKUP($CX269,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":10.3},4.5,{"$f":"SUM(AV269*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW269*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX269*'Weighting Factors'!$R$12)","v":105701},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F269>0,VLOOKUP($CX269,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F269),'Weighting Factors'!F269,VLOOKUP($CX269,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":16},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX269,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F269=\"\",\"\",IF('Weighting Factors'!H269=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U269+V269+AA269+AC269+AF269+AI269+AK269++AN269+AO269+AS269+AP269)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY269","v":11974233},{"$f":"SUM((AT269+AP269)*'Weighting Factors'!$O$5)+AY269","v":13578038},{"$f":"IF('Weighting Factors'!F269>0,'Weighting Factors'!F269,'Preliminary SO66'!AV268)","v":14113804},13578038,{"$f":"'Weighting Factors'!E269","v":0},{"$f":"Transportation!G269","v":0},{"$f":"IF(ISNA(VLOOKUP($CX269,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX269,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-1064},-1064,13576974,{"$f":"SUM((U269+V269+AA269+AC269+AF269+AI269+AK269+AN269+AO269+AP269)*'Weighting Factors'!O$12)+(MAX(AQ269,'Weighting Factors'!B269))","v":13751934},{"$f":"'LOB%'!F267","v":0.33},4538138,4633802,4538138,0.33,{"$f":"ROUND(IF(U269<=99.9,(U269*1.014331),0),1)","v":0},{"$f":"AND(U269>99.9,U269<=299.9)","v":false},{"$f":"IF(BS269=TRUE,ROUND((U269-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU269*U269,1)","v":0},{"$f":"AND(U269>299.9,U269<=1621.9)","v":false},{"$f":"IF(BW269=TRUE,ROUND((U269-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY269*U269,1)","v":0},{"$f":"ROUND(IF(U269>=1622,(U269*0.03504),0),1)","v":64.8},128,{"$f":"AL269/CB269","v":5.32},{"$f":"IF(CC269<0.06,1,IF(CC269>=18.29,52,MATCH(CC269-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":44},{"$f":"VLOOKUP(CD269, 'Weighting Factors'!$U$5:$X$56,4)","v":710},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL269*CE269","v":483510},{"$f":"CG269*'Weighting Factors'!$Q$7","v":483510},546318,{"$f":"AM269/'Weighting Factors'!$O$5","v":116.1},0,0,0,{"$f":"SUM((AT269*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY269)*CM269","v":0},0,{"$f":"AE269/AD269","v":0.46},{"$f":"IF(CP269>=50%,AE269*10.5%,0)","v":0},{"$f":"IF(AND(CP269>35%,CP269<50%),AE269*(CP269-35%)*0.7,0)","v":63.4},{"$f":"AU269+AR269","v":2862.8},{"$f":"'LOB Transfers'!G268","v":636701},{"$f":"'LOB Transfers'!J268","v":6353},{"$f":"'General Fund Transfers'!F268","v":2172760},{"$f":"SUM(R269+T269+AV269+AW269+AX269/6)","v":1774.1},"D0490"]
[491,"Douglas","Eudora ",1711.5,null,0,1711.5,1685.8,null,0,1685.8,1636.3,null,0,1636.3,{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C269,VLOOKUP($CX270,'Audit Values'!$A:$BW,73,FALSE))","v":1630.3},{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F269,VLOOKUP($CX270,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1630.3,{"$f":"IF('Military Provision'!J270=\"YES\", MAX('2022 Legal Max'!O270,'2022 Legal Max'!K270,AVERAGE('2022 Legal Max'!G270,'2022 Legal Max'!K270,'2022 Legal Max'!O270)), MAX(O270, K270))","v":1685.8},{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL269,VLOOKUP($CX270,'Audit Values'!$A:$BU,58,FALSE))","v":8},1693.8,59.4,{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM269,VLOOKUP($CX270,'Audit Values'!$A:$BW,62,FALSE))","v":32.5},{"$f":"(W270/6)*'Weighting Factors'!$O$7","v":2.1},{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN269,VLOOKUP($CX270,'Audit Values'!$A:$BW,61,FALSE))","v":14},{"$f":"Y270*'Weighting Factors'!$O$8","v":2.6},2.6,{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO269,VLOOKUP($CX270,'Audit Values'!$A:$BW,60,FALSE))","v":705.2},{"$f":"AB270/6*'Weighting Factors'!$O$6","v":58.8},{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS269,VLOOKUP($CX270,'Audit Values'!$A:$BU,63,FALSE))","v":1662},{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP269,VLOOKUP($CX270,'Audit Values'!$A:$BU,64,FALSE))","v":275},{"$f":"IF(A270=207, AE270,(AE270))*'Weighting Factors'!$O$9","v":133.1},0,{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG269,VLOOKUP($CX270,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ269,VLOOKUP($CX270,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ270*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR269,VLOOKUP($CX270,'Audit Values'!$A:$BU,66,FALSE))","v":176},153124,{"$f":"AM270/'Weighting Factors'!$O$5","v":32.5},{"$f":"CK270/'Weighting Factors'!$O$5","v":0},{"$f":"CO270/'Weighting Factors'!$O$5","v":0},1894667,{"$f":"AQ270/'Weighting Factors'!$O$5","v":402.6},{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X269,VLOOKUP($CX270,'Audit Values'!$A:$BU,47,FALSE))","v":0},2382.8000000000002,1980.2,{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA269,VLOOKUP($CX270,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB269,VLOOKUP($CX270,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":2.2999999999999998},22.5,{"$f":"SUM(AV270*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW270*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX270*'Weighting Factors'!$R$12)","v":94863},22,{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX270,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F270=\"\",\"\",IF('Weighting Factors'!H270=\"Pending\",\"PX\",\"R\"))","v":"R"},{"$f":"SUM((U270+V270+AA270+AC270+AF270+AI270+AK270++AN270+AO270+AS270+AP270)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY270","v":9413684},{"$f":"SUM((AT270+AP270)*'Weighting Factors'!$O$5)+AY270","v":11308320},{"$f":"IF('Weighting Factors'!F270>0,'Weighting Factors'!F270,'Preliminary SO66'!AV269)","v":11308320},11308320,{"$f":"'Weighting Factors'!E270","v":0},{"$f":"Transportation!G270","v":0},{"$f":"IF(ISNA(VLOOKUP($CX270,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX270,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-1064},-1064,11307256,{"$f":"SUM((U270+V270+AA270+AC270+AF270+AI270+AK270+AN270+AO270+AP270)*'Weighting Factors'!O$12)+(MAX(AQ270,'Weighting Factors'!B270))","v":11213488},{"$f":"'LOB%'!F268","v":0.32},3588316,3538102,3538102,0.3155,{"$f":"ROUND(IF(U270<=99.9,(U270*1.014331),0),1)","v":0},{"$f":"AND(U270>99.9,U270<=299.9)","v":false},{"$f":"IF(BS270=TRUE,ROUND((U270-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU270*U270,1)","v":0},{"$f":"AND(U270>299.9,U270<=1621.9)","v":false},{"$f":"IF(BW270=TRUE,ROUND((U270-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY270*U270,1)","v":0},{"$f":"ROUND(IF(U270>=1622,(U270*0.03504),0),1)","v":59.4},53,{"$f":"AL270/CB270","v":3.3210000000000002},{"$f":"IF(CC270<0.06,1,IF(CC270>=18.29,52,MATCH(CC270-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":41},{"$f":"VLOOKUP(CD270, 'Weighting Factors'!$U$5:$X$56,4)","v":770},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL270*CE270","v":135520},{"$f":"CG270*'Weighting Factors'!$Q$7","v":135520},153124,{"$f":"AM270/'Weighting Factors'!$O$5","v":32.5},0,0,0,{"$f":"SUM((AT270*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY270)*CM270","v":0},0,{"$f":"AE270/AD270","v":0.16550000000000001},{"$f":"IF(CP270>=50%,AE270*10.5%,0)","v":0},{"$f":"IF(AND(CP270>35%,CP270<50%),AE270*(CP270-35%)*0.7,0)","v":0},{"$f":"AU270+AR270","v":2382.8000000000002},{"$f":"'LOB Transfers'!G269","v":198134},{"$f":"'LOB Transfers'!J269","v":3892},{"$f":"'General Fund Transfers'!F269","v":626369},{"$f":"SUM(R270+T270+AV270+AW270+AX270/6)","v":1659.4},"D0491"]
[492,"Butler","Flinthills ",275.5,null,0,275.5,276.2,null,0,276.2,264.8,null,0,264.8,{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C270,VLOOKUP($CX271,'Audit Values'!$A:$BW,73,FALSE))","v":279},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F270,VLOOKUP($CX271,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},279,{"$f":"IF('Military Provision'!J271=\"YES\", MAX('2022 Legal Max'!O271,'2022 Legal Max'!K271,AVERAGE('2022 Legal Max'!G271,'2022 Legal Max'!K271,'2022 Legal Max'!O271)), MAX(O271, K271))","v":276.2},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL270,VLOOKUP($CX271,'Audit Values'!$A:$BU,58,FALSE))","v":2.5},278.7,150.69999999999999,{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM270,VLOOKUP($CX271,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W271/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN270,VLOOKUP($CX271,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y271*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO270,VLOOKUP($CX271,'Audit Values'!$A:$BW,60,FALSE))","v":117.6},{"$f":"AB271/6*'Weighting Factors'!$O$6","v":9.8000000000000007},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS270,VLOOKUP($CX271,'Audit Values'!$A:$BU,63,FALSE))","v":284},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP270,VLOOKUP($CX271,'Audit Values'!$A:$BU,64,FALSE))","v":112},{"$f":"IF(A271=207, AE271,(AE271))*'Weighting Factors'!$O$9","v":54.2},3.5,{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG270,VLOOKUP($CX271,'Audit Values'!$A:$BW,70,FALSE))","v":5.6},5.6,{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ270,VLOOKUP($CX271,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ271*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR270,VLOOKUP($CX271,'Audit Values'!$A:$BU,66,FALSE))","v":151},196207,{"$f":"AM271/'Weighting Factors'!$O$5","v":41.7},{"$f":"CK271/'Weighting Factors'!$O$5","v":0},{"$f":"CO271/'Weighting Factors'!$O$5","v":0},314683,{"$f":"AQ271/'Weighting Factors'!$O$5","v":66.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X270,VLOOKUP($CX271,'Audit Values'!$A:$BU,47,FALSE))","v":0},607.6,540.70000000000005,{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA270,VLOOKUP($CX271,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB270,VLOOKUP($CX271,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV271*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW271*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX271*'Weighting Factors'!$R$12)","v":10000},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F271>0,VLOOKUP($CX271,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F271),'Weighting Factors'!F271,VLOOKUP($CX271,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX271,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F271=\"\",\"\",IF('Weighting Factors'!H271=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U271+V271+AA271+AC271+AF271+AI271+AK271++AN271+AO271+AS271+AP271)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY271","v":2554534},{"$f":"SUM((AT271+AP271)*'Weighting Factors'!$O$5)+AY271","v":2869366},{"$f":"IF('Weighting Factors'!F271>0,'Weighting Factors'!F271,'Preliminary SO66'!AV270)","v":2922897},2869366,{"$f":"'Weighting Factors'!E271","v":0},{"$f":"Transportation!G271","v":0},{"$f":"IF(ISNA(VLOOKUP($CX271,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX271,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2869366,{"$f":"SUM((U271+V271+AA271+AC271+AF271+AI271+AK271+AN271+AO271+AP271)*'Weighting Factors'!O$12)+(MAX(AQ271,'Weighting Factors'!B271))","v":2859217},{"$f":"'LOB%'!F269","v":0.33},943542,964596,943542,0.33,{"$f":"ROUND(IF(U271<=99.9,(U271*1.014331),0),1)","v":0},{"$f":"AND(U271>99.9,U271<=299.9)","v":true},{"$f":"IF(BS271=TRUE,ROUND((U271-100)*9.655,3),0)","v":1725.3489999999999},0.54064699999999999,{"$f":"ROUND(BU271*U271,1)","v":150.69999999999999},{"$f":"AND(U271>299.9,U271<=1621.9)","v":false},{"$f":"IF(BW271=TRUE,ROUND((U271-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY271*U271,1)","v":0},{"$f":"ROUND(IF(U271>=1622,(U271*0.03504),0),1)","v":0},389,{"$f":"AL271/CB271","v":0.38800000000000001},{"$f":"IF(CC271<0.06,1,IF(CC271>=18.29,52,MATCH(CC271-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":22},{"$f":"VLOOKUP(CD271, 'Weighting Factors'!$U$5:$X$56,4)","v":1150},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL271*CE271","v":173650},{"$f":"CG271*'Weighting Factors'!$Q$7","v":173650},196207,{"$f":"AM271/'Weighting Factors'!$O$5","v":41.7},0,0,0,{"$f":"SUM((AT271*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY271)*CM271","v":0},0,{"$f":"AE271/AD271","v":0.39439999999999997},{"$f":"IF(CP271>=50%,AE271*10.5%,0)","v":0},{"$f":"IF(AND(CP271>35%,CP271<50%),AE271*(CP271-35%)*0.7,0)","v":3.5},{"$f":"AU271+AR271","v":607.6},{"$f":"'LOB Transfers'!G270","v":84541},{"$f":"'LOB Transfers'!J270","v":0},{"$f":"'General Fund Transfers'!F270","v":281419},{"$f":"SUM(R271+T271+AV271+AW271+AX271/6)","v":283.5},"D0492"]
[493,"Cherokee","Columbus ",916.5,null,0,916.5,903.8,null,0,903.8,861.7,null,0,861.7,{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C271,VLOOKUP($CX272,'Audit Values'!$A:$BW,73,FALSE))","v":873.7},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F271,VLOOKUP($CX272,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},873.7,{"$f":"IF('Military Provision'!J272=\"YES\", MAX('2022 Legal Max'!O272,'2022 Legal Max'!K272,AVERAGE('2022 Legal Max'!G272,'2022 Legal Max'!K272,'2022 Legal Max'!O272)), MAX(O272, K272))","v":903.8},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL271,VLOOKUP($CX272,'Audit Values'!$A:$BU,58,FALSE))","v":11},914.8,251.9,{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM271,VLOOKUP($CX272,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W272/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN271,VLOOKUP($CX272,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y272*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO271,VLOOKUP($CX272,'Audit Values'!$A:$BW,60,FALSE))","v":264.39999999999998},{"$f":"AB272/6*'Weighting Factors'!$O$6","v":22},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS271,VLOOKUP($CX272,'Audit Values'!$A:$BU,63,FALSE))","v":904},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP271,VLOOKUP($CX272,'Audit Values'!$A:$BU,64,FALSE))","v":358},{"$f":"IF(A272=207, AE272,(AE272))*'Weighting Factors'!$O$9","v":173.3},11.5,{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG271,VLOOKUP($CX272,'Audit Values'!$A:$BW,70,FALSE))","v":16.8},16.8,{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ271,VLOOKUP($CX272,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ272*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR271,VLOOKUP($CX272,'Audit Values'!$A:$BU,66,FALSE))","v":289.5},323835,{"$f":"AM272/'Weighting Factors'!$O$5","v":68.8},{"$f":"CK272/'Weighting Factors'!$O$5","v":0},{"$f":"CO272/'Weighting Factors'!$O$5","v":0},994874,{"$f":"AQ272/'Weighting Factors'!$O$5","v":211.4},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X271,VLOOKUP($CX272,'Audit Values'!$A:$BU,47,FALSE))","v":0},1659,1447.6,{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA271,VLOOKUP($CX272,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":6},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB271,VLOOKUP($CX272,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0.8},0,{"$f":"SUM(AV272*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW272*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX272*'Weighting Factors'!$R$12)","v":31360},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F272>0,VLOOKUP($CX272,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F272),'Weighting Factors'!F272,VLOOKUP($CX272,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX272,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F272=\"\",\"\",IF('Weighting Factors'!H272=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U272+V272+AA272+AC272+AF272+AI272+AK272++AN272+AO272+AS272+AP272)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY272","v":6843766},{"$f":"SUM((AT272+AP272)*'Weighting Factors'!$O$5)+AY272","v":7838614},{"$f":"IF('Weighting Factors'!F272>0,'Weighting Factors'!F272,'Preliminary SO66'!AV271)","v":8020373},7838614,{"$f":"'Weighting Factors'!E272","v":0},{"$f":"Transportation!G272","v":0},{"$f":"IF(ISNA(VLOOKUP($CX272,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX272,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7838614,{"$f":"SUM((U272+V272+AA272+AC272+AF272+AI272+AK272+AN272+AO272+AP272)*'Weighting Factors'!O$12)+(MAX(AQ272,'Weighting Factors'!B272))","v":7859581},{"$f":"'LOB%'!F270","v":0.31},2436470,2477610,2436470,0.31,{"$f":"ROUND(IF(U272<=99.9,(U272*1.014331),0),1)","v":0},{"$f":"AND(U272>99.9,U272<=299.9)","v":false},{"$f":"IF(BS272=TRUE,ROUND((U272-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU272*U272,1)","v":0},{"$f":"AND(U272>299.9,U272<=1621.9)","v":true},{"$f":"IF(BW272=TRUE,ROUND((U272-300)*1.2375,4),0)","v":760.81500000000005},0.27530900000000003,{"$f":"ROUND(BY272*U272,1)","v":251.9},{"$f":"ROUND(IF(U272>=1622,(U272*0.03504),0),1)","v":0},354,{"$f":"AL272/CB272","v":0.81799999999999995},{"$f":"IF(CC272<0.06,1,IF(CC272>=18.29,52,MATCH(CC272-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":30},{"$f":"VLOOKUP(CD272, 'Weighting Factors'!$U$5:$X$56,4)","v":990},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL272*CE272","v":286605},{"$f":"CG272*'Weighting Factors'!$Q$7","v":286605},323835,{"$f":"AM272/'Weighting Factors'!$O$5","v":68.8},0,0,0,{"$f":"SUM((AT272*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY272)*CM272","v":0},0,{"$f":"AE272/AD272","v":0.39600000000000002},{"$f":"IF(CP272>=50%,AE272*10.5%,0)","v":0},{"$f":"IF(AND(CP272>35%,CP272<50%),AE272*(CP272-35%)*0.7,0)","v":11.5},{"$f":"AU272+AR272","v":1659},{"$f":"'LOB Transfers'!G271","v":256317},{"$f":"'LOB Transfers'!J271","v":0},{"$f":"'General Fund Transfers'!F271","v":894611},{"$f":"SUM(R272+T272+AV272+AW272+AX272/6)","v":891.5},"D0493"]
[494,"Hamilton","Syracuse ",542.5,null,0,542.5,592.5,null,0,592.5,526.5,null,0,526.5,{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C272,VLOOKUP($CX273,'Audit Values'!$A:$BW,73,FALSE))","v":536.5},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F272,VLOOKUP($CX273,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},536.5,{"$f":"IF('Military Provision'!J273=\"YES\", MAX('2022 Legal Max'!O273,'2022 Legal Max'!K273,AVERAGE('2022 Legal Max'!G273,'2022 Legal Max'!K273,'2022 Legal Max'!O273)), MAX(O273, K273))","v":592.5},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL272,VLOOKUP($CX273,'Audit Values'!$A:$BU,58,FALSE))","v":8.5},601,229.5,{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM272,VLOOKUP($CX273,'Audit Values'!$A:$BW,62,FALSE))","v":729.6},{"$f":"(W273/6)*'Weighting Factors'!$O$7","v":48},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN272,VLOOKUP($CX273,'Audit Values'!$A:$BW,61,FALSE))","v":245},{"$f":"Y273*'Weighting Factors'!$O$8","v":45.3},48,{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO272,VLOOKUP($CX273,'Audit Values'!$A:$BW,60,FALSE))","v":169.9},{"$f":"AB273/6*'Weighting Factors'!$O$6","v":14.2},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS272,VLOOKUP($CX273,'Audit Values'!$A:$BU,63,FALSE))","v":554},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP272,VLOOKUP($CX273,'Audit Values'!$A:$BU,64,FALSE))","v":303},{"$f":"IF(A273=207, AE273,(AE273))*'Weighting Factors'!$O$9","v":146.69999999999999},31.8,{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG272,VLOOKUP($CX273,'Audit Values'!$A:$BW,70,FALSE))","v":29.9},31.8,{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ272,VLOOKUP($CX273,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ273*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR272,VLOOKUP($CX273,'Audit Values'!$A:$BU,66,FALSE))","v":100.5},164655,{"$f":"AM273/'Weighting Factors'!$O$5","v":35},{"$f":"CK273/'Weighting Factors'!$O$5","v":0},{"$f":"CO273/'Weighting Factors'!$O$5","v":0},352410,{"$f":"AQ273/'Weighting Factors'!$O$5","v":74.900000000000006},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X272,VLOOKUP($CX273,'Audit Values'!$A:$BU,47,FALSE))","v":0},1181.0999999999999,1106.2,{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA272,VLOOKUP($CX273,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB272,VLOOKUP($CX273,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV273*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW273*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX273*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F273>0,VLOOKUP($CX273,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F273),'Weighting Factors'!F273,VLOOKUP($CX273,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":14},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX273,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F273=\"\",\"\",IF('Weighting Factors'!H273=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U273+V273+AA273+AC273+AF273+AI273+AK273++AN273+AO273+AS273+AP273)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY273","v":5205777},{"$f":"SUM((AT273+AP273)*'Weighting Factors'!$O$5)+AY273","v":5558257},{"$f":"IF('Weighting Factors'!F273>0,'Weighting Factors'!F273,'Preliminary SO66'!AV272)","v":5732849},5558257,{"$f":"'Weighting Factors'!E273","v":0},{"$f":"Transportation!G273","v":0},{"$f":"IF(ISNA(VLOOKUP($CX273,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX273,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,5558257,{"$f":"SUM((U273+V273+AA273+AC273+AF273+AI273+AK273+AN273+AO273+AP273)*'Weighting Factors'!O$12)+(MAX(AQ273,'Weighting Factors'!B273))","v":5558187},{"$f":"'LOB%'!F271","v":0.31},1723038,1777197,1723038,0.31,{"$f":"ROUND(IF(U273<=99.9,(U273*1.014331),0),1)","v":0},{"$f":"AND(U273>99.9,U273<=299.9)","v":false},{"$f":"IF(BS273=TRUE,ROUND((U273-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU273*U273,1)","v":0},{"$f":"AND(U273>299.9,U273<=1621.9)","v":true},{"$f":"IF(BW273=TRUE,ROUND((U273-300)*1.2375,4),0)","v":372.48750000000001},0.38192199999999998,{"$f":"ROUND(BY273*U273,1)","v":229.5},{"$f":"ROUND(IF(U273>=1622,(U273*0.03504),0),1)","v":0},992,{"$f":"AL273/CB273","v":0.10100000000000001},{"$f":"IF(CC273<0.06,1,IF(CC273>=18.29,52,MATCH(CC273-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":6},{"$f":"VLOOKUP(CD273, 'Weighting Factors'!$U$5:$X$56,4)","v":1450},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL273*CE273","v":145725},{"$f":"CG273*'Weighting Factors'!$Q$7","v":145725},164655,{"$f":"AM273/'Weighting Factors'!$O$5","v":35},0,0,0,{"$f":"SUM((AT273*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY273)*CM273","v":0},0,{"$f":"AE273/AD273","v":0.54690000000000005},{"$f":"IF(CP273>=50%,AE273*10.5%,0)","v":31.8},{"$f":"IF(AND(CP273>35%,CP273<50%),AE273*(CP273-35%)*0.7,0)","v":0},{"$f":"AU273+AR273","v":1181.0999999999999},{"$f":"'LOB Transfers'!G272","v":215552},{"$f":"'LOB Transfers'!J272","v":70472},{"$f":"'General Fund Transfers'!F272","v":840021},{"$f":"SUM(R273+T273+AV273+AW273+AX273/6)","v":545},"D0494"]
[495,"Pawnee","Ft Larned ",838.6,null,0,838.6,811,null,0,811,808.5,null,0,808.5,{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C273,VLOOKUP($CX274,'Audit Values'!$A:$BW,73,FALSE))","v":787.5},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F273,VLOOKUP($CX274,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},787.5,{"$f":"IF('Military Provision'!J274=\"YES\", MAX('2022 Legal Max'!O274,'2022 Legal Max'!K274,AVERAGE('2022 Legal Max'!G274,'2022 Legal Max'!K274,'2022 Legal Max'!O274)), MAX(O274, K274))","v":811},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL273,VLOOKUP($CX274,'Audit Values'!$A:$BU,58,FALSE))","v":24},835,252.5,{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM273,VLOOKUP($CX274,'Audit Values'!$A:$BW,62,FALSE))","v":13.1},{"$f":"(W274/6)*'Weighting Factors'!$O$7","v":0.9},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN273,VLOOKUP($CX274,'Audit Values'!$A:$BW,61,FALSE))","v":17},{"$f":"Y274*'Weighting Factors'!$O$8","v":3.1},3.1,{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO273,VLOOKUP($CX274,'Audit Values'!$A:$BW,60,FALSE))","v":328.6},{"$f":"AB274/6*'Weighting Factors'!$O$6","v":27.4},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS273,VLOOKUP($CX274,'Audit Values'!$A:$BU,63,FALSE))","v":847},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP273,VLOOKUP($CX274,'Audit Values'!$A:$BU,64,FALSE))","v":312},{"$f":"IF(A274=207, AE274,(AE274))*'Weighting Factors'!$O$9","v":151},4,{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG273,VLOOKUP($CX274,'Audit Values'!$A:$BW,70,FALSE))","v":15.4},15.4,{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ273,VLOOKUP($CX274,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ274*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR273,VLOOKUP($CX274,'Audit Values'!$A:$BU,66,FALSE))","v":170},224737,{"$f":"AM274/'Weighting Factors'!$O$5","v":47.8},{"$f":"CK274/'Weighting Factors'!$O$5","v":0},{"$f":"CO274/'Weighting Factors'!$O$5","v":0},1032044,{"$f":"AQ274/'Weighting Factors'!$O$5","v":219.3},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X273,VLOOKUP($CX274,'Audit Values'!$A:$BU,47,FALSE))","v":0},1551.5,1332.2,{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA273,VLOOKUP($CX274,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB273,VLOOKUP($CX274,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV274*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW274*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX274*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F274>0,VLOOKUP($CX274,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F274),'Weighting Factors'!F274,VLOOKUP($CX274,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX274,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F274=\"\",\"\",IF('Weighting Factors'!H274=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U274+V274+AA274+AC274+AF274+AI274+AK274++AN274+AO274+AS274+AP274)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY274","v":6269333},{"$f":"SUM((AT274+AP274)*'Weighting Factors'!$O$5)+AY274","v":7301359},{"$f":"IF('Weighting Factors'!F274>0,'Weighting Factors'!F274,'Preliminary SO66'!AV273)","v":7557365},7301359,{"$f":"'Weighting Factors'!E274","v":0},{"$f":"Transportation!G274","v":0},{"$f":"IF(ISNA(VLOOKUP($CX274,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX274,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7301359,{"$f":"SUM((U274+V274+AA274+AC274+AF274+AI274+AK274+AN274+AO274+AP274)*'Weighting Factors'!O$12)+(MAX(AQ274,'Weighting Factors'!B274))","v":7338924},{"$f":"'LOB%'!F272","v":0.33},2421845,2493855,2421845,0.33,{"$f":"ROUND(IF(U274<=99.9,(U274*1.014331),0),1)","v":0},{"$f":"AND(U274>99.9,U274<=299.9)","v":false},{"$f":"IF(BS274=TRUE,ROUND((U274-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU274*U274,1)","v":0},{"$f":"AND(U274>299.9,U274<=1621.9)","v":true},{"$f":"IF(BW274=TRUE,ROUND((U274-300)*1.2375,4),0)","v":662.0625},0.302421,{"$f":"ROUND(BY274*U274,1)","v":252.5},{"$f":"ROUND(IF(U274>=1622,(U274*0.03504),0),1)","v":0},518,{"$f":"AL274/CB274","v":0.32800000000000001},{"$f":"IF(CC274<0.06,1,IF(CC274>=18.29,52,MATCH(CC274-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":21},{"$f":"VLOOKUP(CD274, 'Weighting Factors'!$U$5:$X$56,4)","v":1170},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL274*CE274","v":198900},{"$f":"CG274*'Weighting Factors'!$Q$7","v":198900},224737,{"$f":"AM274/'Weighting Factors'!$O$5","v":47.8},0,0,0,{"$f":"SUM((AT274*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY274)*CM274","v":0},0,{"$f":"AE274/AD274","v":0.36840000000000001},{"$f":"IF(CP274>=50%,AE274*10.5%,0)","v":0},{"$f":"IF(AND(CP274>35%,CP274<50%),AE274*(CP274-35%)*0.7,0)","v":4},{"$f":"AU274+AR274","v":1551.5},{"$f":"'LOB Transfers'!G273","v":239520},{"$f":"'LOB Transfers'!J273","v":4844},{"$f":"'General Fund Transfers'!F273","v":783078},{"$f":"SUM(R274+T274+AV274+AW274+AX274/6)","v":811.5},"D0495"]
[496,"Pawnee","Pawnee Heights ",133,null,0,133,133.69999999999999,null,0,133.69999999999999,134,null,0,134,{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C274,VLOOKUP($CX275,'Audit Values'!$A:$BW,73,FALSE))","v":134.5},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F274,VLOOKUP($CX275,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},134.5,{"$f":"IF('Military Provision'!J275=\"YES\", MAX('2022 Legal Max'!O275,'2022 Legal Max'!K275,AVERAGE('2022 Legal Max'!G275,'2022 Legal Max'!K275,'2022 Legal Max'!O275)), MAX(O275, K275))","v":134},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL274,VLOOKUP($CX275,'Audit Values'!$A:$BU,58,FALSE))","v":2},136,125,{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM274,VLOOKUP($CX275,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W275/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN274,VLOOKUP($CX275,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y275*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO274,VLOOKUP($CX275,'Audit Values'!$A:$BW,60,FALSE))","v":0},{"$f":"AB275/6*'Weighting Factors'!$O$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS274,VLOOKUP($CX275,'Audit Values'!$A:$BU,63,FALSE))","v":139},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP274,VLOOKUP($CX275,'Audit Values'!$A:$BU,64,FALSE))","v":69},{"$f":"IF(A275=207, AE275,(AE275))*'Weighting Factors'!$O$9","v":33.4},7.1,{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG274,VLOOKUP($CX275,'Audit Values'!$A:$BW,70,FALSE))","v":7.1},7.1,{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ274,VLOOKUP($CX275,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ275*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR274,VLOOKUP($CX275,'Audit Values'!$A:$BU,66,FALSE))","v":74.5},103538,{"$f":"AM275/'Weighting Factors'!$O$5","v":22},{"$f":"CK275/'Weighting Factors'!$O$5","v":0},{"$f":"CO275/'Weighting Factors'!$O$5","v":0},157377,{"$f":"AQ275/'Weighting Factors'!$O$5","v":33.4},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X274,VLOOKUP($CX275,'Audit Values'!$A:$BU,47,FALSE))","v":0},357.1,323.7,{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA274,VLOOKUP($CX275,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB274,VLOOKUP($CX275,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},6,{"$f":"SUM(AV275*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW275*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX275*'Weighting Factors'!$R$12)","v":4254},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F275>0,VLOOKUP($CX275,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F275),'Weighting Factors'!F275,VLOOKUP($CX275,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX275,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F275=\"\",\"\",IF('Weighting Factors'!H275=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U275+V275+AA275+AC275+AF275+AI275+AK275++AN275+AO275+AS275+AP275)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY275","v":1527586},{"$f":"SUM((AT275+AP275)*'Weighting Factors'!$O$5)+AY275","v":1684767},{"$f":"IF('Weighting Factors'!F275>0,'Weighting Factors'!F275,'Preliminary SO66'!AV274)","v":1717619},1684767,{"$f":"'Weighting Factors'!E275","v":0},{"$f":"Transportation!G275","v":-5651},{"$f":"IF(ISNA(VLOOKUP($CX275,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX275,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-1773},-7424,1677343,{"$f":"SUM((U275+V275+AA275+AC275+AF275+AI275+AK275+AN275+AO275+AP275)*'Weighting Factors'!O$12)+(MAX(AQ275,'Weighting Factors'!B275))","v":1689821},{"$f":"'LOB%'!F273","v":0.33},557641,559929,557641,0.33,{"$f":"ROUND(IF(U275<=99.9,(U275*1.014331),0),1)","v":0},{"$f":"AND(U275>99.9,U275<=299.9)","v":true},{"$f":"IF(BS275=TRUE,ROUND((U275-100)*9.655,3),0)","v":347.58},0.91890499999999997,{"$f":"ROUND(BU275*U275,1)","v":125},{"$f":"AND(U275>299.9,U275<=1621.9)","v":false},{"$f":"IF(BW275=TRUE,ROUND((U275-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY275*U275,1)","v":0},{"$f":"ROUND(IF(U275>=1622,(U275*0.03504),0),1)","v":0},283,{"$f":"AL275/CB275","v":0.26300000000000001},{"$f":"IF(CC275<0.06,1,IF(CC275>=18.29,52,MATCH(CC275-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":18},{"$f":"VLOOKUP(CD275, 'Weighting Factors'!$U$5:$X$56,4)","v":1230},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL275*CE275","v":91635},{"$f":"CG275*'Weighting Factors'!$Q$7","v":91635},103538,{"$f":"AM275/'Weighting Factors'!$O$5","v":22},0,0,0,{"$f":"SUM((AT275*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY275)*CM275","v":0},0,{"$f":"AE275/AD275","v":0.49640000000000001},{"$f":"IF(CP275>=50%,AE275*10.5%,0)","v":0},{"$f":"IF(AND(CP275>35%,CP275<50%),AE275*(CP275-35%)*0.7,0)","v":7.1},{"$f":"AU275+AR275","v":357.1},{"$f":"'LOB Transfers'!G274","v":52474},{"$f":"'LOB Transfers'!J274","v":335},{"$f":"'General Fund Transfers'!F274","v":190593},{"$f":"SUM(R275+T275+AV275+AW275+AX275/6)","v":137.5},"D0496"]
[497,"Douglas","Lawrence ",10793.6,null,0,10793.6,10624.9,null,0,10624.9,9973.1,null,0,9973.1,{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C275,VLOOKUP($CX276,'Audit Values'!$A:$BW,73,FALSE))","v":9985.6},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F275,VLOOKUP($CX276,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},9985.6,{"$f":"IF('Military Provision'!J276=\"YES\", MAX('2022 Legal Max'!O276,'2022 Legal Max'!K276,AVERAGE('2022 Legal Max'!G276,'2022 Legal Max'!K276,'2022 Legal Max'!O276)), MAX(O276, K276))","v":10624.9},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL275,VLOOKUP($CX276,'Audit Values'!$A:$BU,58,FALSE))","v":22.5},10647.4,373.1,{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM275,VLOOKUP($CX276,'Audit Values'!$A:$BW,62,FALSE))","v":1938.6},{"$f":"(W276/6)*'Weighting Factors'!$O$7","v":127.6},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN275,VLOOKUP($CX276,'Audit Values'!$A:$BW,61,FALSE))","v":608},{"$f":"Y276*'Weighting Factors'!$O$8","v":112.5},127.6,{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO275,VLOOKUP($CX276,'Audit Values'!$A:$BW,60,FALSE))","v":2227.4},{"$f":"AB276/6*'Weighting Factors'!$O$6","v":185.6},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS275,VLOOKUP($CX276,'Audit Values'!$A:$BU,63,FALSE))","v":10093},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP275,VLOOKUP($CX276,'Audit Values'!$A:$BU,64,FALSE))","v":2365},{"$f":"IF(A276=207, AE276,(AE276))*'Weighting Factors'!$O$9","v":1144.7},0,{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG275,VLOOKUP($CX276,'Audit Values'!$A:$BW,70,FALSE))","v":6.7},6.7,{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ275,VLOOKUP($CX276,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ276*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR275,VLOOKUP($CX276,'Audit Values'!$A:$BU,66,FALSE))","v":1989.5},1371241,{"$f":"AM276/'Weighting Factors'!$O$5","v":291.39999999999998},{"$f":"CK276/'Weighting Factors'!$O$5","v":0},{"$f":"CO276/'Weighting Factors'!$O$5","v":415.4},12487869,{"$f":"AQ276/'Weighting Factors'!$O$5","v":2653.6},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X275,VLOOKUP($CX276,'Audit Values'!$A:$BU,47,FALSE))","v":1},15431.1,13192.9,{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA275,VLOOKUP($CX276,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":773},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB275,VLOOKUP($CX276,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":108.4},0,{"$f":"SUM(AV276*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW276*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX276*'Weighting Factors'!$R$12)","v":4049280},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F276>0,VLOOKUP($CX276,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F276),'Weighting Factors'!F276,VLOOKUP($CX276,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":22},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX276,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F276=\"\",\"\",IF('Weighting Factors'!H276=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U276+V276+AA276+AC276+AF276+AI276+AK276++AN276+AO276+AS276+AP276)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY276","v":66135067},{"$f":"SUM((AT276+AP276)*'Weighting Factors'!$O$5)+AY276","v":78622909},{"$f":"IF('Weighting Factors'!F276>0,'Weighting Factors'!F276,'Preliminary SO66'!AV275)","v":85005458},78622909,{"$f":"'Weighting Factors'!E276","v":0},{"$f":"Transportation!G276","v":0},{"$f":"IF(ISNA(VLOOKUP($CX276,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX276,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-8508},-8508,78614401,{"$f":"SUM((U276+V276+AA276+AC276+AF276+AI276+AK276+AN276+AO276+AP276)*'Weighting Factors'!O$12)+(MAX(AQ276,'Weighting Factors'!B276))","v":74568950},{"$f":"'LOB%'!F274","v":0.33},24607754,25818785,24607754,0.33,{"$f":"ROUND(IF(U276<=99.9,(U276*1.014331),0),1)","v":0},{"$f":"AND(U276>99.9,U276<=299.9)","v":false},{"$f":"IF(BS276=TRUE,ROUND((U276-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU276*U276,1)","v":0},{"$f":"AND(U276>299.9,U276<=1621.9)","v":false},{"$f":"IF(BW276=TRUE,ROUND((U276-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY276*U276,1)","v":0},{"$f":"ROUND(IF(U276>=1622,(U276*0.03504),0),1)","v":373.1},175.3,{"$f":"AL276/CB276","v":11.349},{"$f":"IF(CC276<0.06,1,IF(CC276>=18.29,52,MATCH(CC276-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":49},{"$f":"VLOOKUP(CD276, 'Weighting Factors'!$U$5:$X$56,4)","v":610},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL276*CE276","v":1213595},{"$f":"CG276*'Weighting Factors'!$Q$7","v":1213595},1371241,{"$f":"AM276/'Weighting Factors'!$O$5","v":291.39999999999998},0,2113734,2.5499999999999998E-2,{"$f":"SUM((AT276*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY276)*CM276","v":1955035},1955035,{"$f":"AE276/AD276","v":0.23430000000000001},{"$f":"IF(CP276>=50%,AE276*10.5%,0)","v":0},{"$f":"IF(AND(CP276>35%,CP276<50%),AE276*(CP276-35%)*0.7,0)","v":0},{"$f":"AU276+AR276","v":15846.5},{"$f":"'LOB Transfers'!G275","v":1779141},{"$f":"'LOB Transfers'!J275","v":199323},{"$f":"'General Fund Transfers'!F275","v":5418488},{"$f":"SUM(R276+T276+AV276+AW276+AX276/6)","v":10889.5},"D0497"]
[498,"Marshall","Valley Heights ",411.4,null,0,411.4,410.9,null,0,410.9,383.4,null,0,383.4,{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C276,VLOOKUP($CX277,'Audit Values'!$A:$BW,73,FALSE))","v":398.9},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F276,VLOOKUP($CX277,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},398.9,{"$f":"IF('Military Provision'!J277=\"YES\", MAX('2022 Legal Max'!O277,'2022 Legal Max'!K277,AVERAGE('2022 Legal Max'!G277,'2022 Legal Max'!K277,'2022 Legal Max'!O277)), MAX(O277, K277))","v":410.9},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL276,VLOOKUP($CX277,'Audit Values'!$A:$BU,58,FALSE))","v":2.5},413.4,184.2,{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM276,VLOOKUP($CX277,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W277/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN276,VLOOKUP($CX277,'Audit Values'!$A:$BW,61,FALSE))","v":3},{"$f":"Y277*'Weighting Factors'!$O$8","v":0.6},0.6,{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO276,VLOOKUP($CX277,'Audit Values'!$A:$BW,60,FALSE))","v":170.6},{"$f":"AB277/6*'Weighting Factors'!$O$6","v":14.2},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS276,VLOOKUP($CX277,'Audit Values'!$A:$BU,63,FALSE))","v":411},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP276,VLOOKUP($CX277,'Audit Values'!$A:$BU,64,FALSE))","v":108},{"$f":"IF(A277=207, AE277,(AE277))*'Weighting Factors'!$O$9","v":52.3},{"$f":"MAX(CQ277,CR277)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG276,VLOOKUP($CX277,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ276,VLOOKUP($CX277,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ277*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR276,VLOOKUP($CX277,'Audit Values'!$A:$BU,66,FALSE))","v":278.5},286356,{"$f":"AM277/'Weighting Factors'!$O$5","v":60.8},{"$f":"CK277/'Weighting Factors'!$O$5","v":0},{"$f":"CO277/'Weighting Factors'!$O$5","v":0},376877,{"$f":"AQ277/'Weighting Factors'!$O$5","v":80.099999999999994},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X276,VLOOKUP($CX277,'Audit Values'!$A:$BU,47,FALSE))","v":0},805.6,725.5,{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA276,VLOOKUP($CX277,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB276,VLOOKUP($CX277,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV277*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW277*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX277*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F277>0,VLOOKUP($CX277,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F277),'Weighting Factors'!F277,VLOOKUP($CX277,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":2},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX277,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F277=\"\",\"\",IF('Weighting Factors'!H277=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U277+V277+AA277+AC277+AF277+AI277+AK277++AN277+AO277+AS277+AP277)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY277","v":3414203},{"$f":"SUM((AT277+AP277)*'Weighting Factors'!$O$5)+AY277","v":3791154},{"$f":"IF('Weighting Factors'!F277>0,'Weighting Factors'!F277,'Preliminary SO66'!AV276)","v":3969511},3791154,{"$f":"'Weighting Factors'!E277","v":0},{"$f":"Transportation!G277","v":0},{"$f":"IF(ISNA(VLOOKUP($CX277,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX277,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3791154,{"$f":"SUM((U277+V277+AA277+AC277+AF277+AI277+AK277+AN277+AO277+AP277)*'Weighting Factors'!O$12)+(MAX(AQ277,'Weighting Factors'!B277))","v":3923357},{"$f":"'LOB%'!F275","v":0.33},1294708,1346112,1294708,0.33,{"$f":"ROUND(IF(U277<=99.9,(U277*1.014331),0),1)","v":0},{"$f":"AND(U277>99.9,U277<=299.9)","v":false},{"$f":"IF(BS277=TRUE,ROUND((U277-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU277*U277,1)","v":0},{"$f":"AND(U277>299.9,U277<=1621.9)","v":true},{"$f":"IF(BW277=TRUE,ROUND((U277-300)*1.2375,4),0)","v":140.33250000000001},0.44565900000000003,{"$f":"ROUND(BY277*U277,1)","v":184.2},{"$f":"ROUND(IF(U277>=1622,(U277*0.03504),0),1)","v":0},205,{"$f":"AL277/CB277","v":1.359},{"$f":"IF(CC277<0.06,1,IF(CC277>=18.29,52,MATCH(CC277-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":34},{"$f":"VLOOKUP(CD277, 'Weighting Factors'!$U$5:$X$56,4)","v":910},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL277*CE277","v":253435},{"$f":"CG277*'Weighting Factors'!$Q$7","v":253435},286356,{"$f":"AM277/'Weighting Factors'!$O$5","v":60.8},0,0,0,{"$f":"SUM((AT277*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY277)*CM277","v":0},0,{"$f":"AE277/AD277","v":0.26279999999999998},{"$f":"IF(CP277>=50%,AE277*10.5%,0)","v":0},{"$f":"IF(AND(CP277>35%,CP277<50%),AE277*(CP277-35%)*0.7,0)","v":0},{"$f":"AU277+AR277","v":805.6},{"$f":"'LOB Transfers'!G276","v":84285},{"$f":"'LOB Transfers'!J276","v":906},{"$f":"'General Fund Transfers'!F276","v":246124},{"$f":"SUM(R277+T277+AV277+AW277+AX277/6)","v":401.4},"D0498"]
[499,"Cherokee","Galena ",807.4,null,0,807.4,811.3,null,0,811.3,762.4,null,0,762.4,{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C277,VLOOKUP($CX278,'Audit Values'!$A:$BW,73,FALSE))","v":759.8},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F277,VLOOKUP($CX278,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},759.8,{"$f":"IF('Military Provision'!J278=\"YES\", MAX('2022 Legal Max'!O278,'2022 Legal Max'!K278,AVERAGE('2022 Legal Max'!G278,'2022 Legal Max'!K278,'2022 Legal Max'!O278)), MAX(O278, K278))","v":811.3},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL277,VLOOKUP($CX278,'Audit Values'!$A:$BU,58,FALSE))","v":8.3000000000000007},819.6,252.2,{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM277,VLOOKUP($CX278,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W278/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN277,VLOOKUP($CX278,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y278*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO277,VLOOKUP($CX278,'Audit Values'!$A:$BW,60,FALSE))","v":230.1},{"$f":"AB278/6*'Weighting Factors'!$O$6","v":19.2},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS277,VLOOKUP($CX278,'Audit Values'!$A:$BU,63,FALSE))","v":806},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP277,VLOOKUP($CX278,'Audit Values'!$A:$BU,64,FALSE))","v":375},{"$f":"IF(A278=207, AE278,(AE278))*'Weighting Factors'!$O$9","v":181.5},30.3,{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG277,VLOOKUP($CX278,'Audit Values'!$A:$BW,70,FALSE))","v":29.2},30.3,{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ277,VLOOKUP($CX278,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ278*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR277,VLOOKUP($CX278,'Audit Values'!$A:$BU,66,FALSE))","v":19},19107,{"$f":"AM278/'Weighting Factors'!$O$5","v":4.0999999999999996},{"$f":"CK278/'Weighting Factors'!$O$5","v":0},{"$f":"CO278/'Weighting Factors'!$O$5","v":0},838288,{"$f":"AQ278/'Weighting Factors'!$O$5","v":178.1},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X277,VLOOKUP($CX278,'Audit Values'!$A:$BU,47,FALSE))","v":0},1485.2,1307.0999999999999,{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA277,VLOOKUP($CX278,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":13},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB277,VLOOKUP($CX278,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},4.5,{"$f":"SUM(AV278*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW278*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX278*'Weighting Factors'!$R$12)","v":68191},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F278>0,VLOOKUP($CX278,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F278),'Weighting Factors'!F278,VLOOKUP($CX278,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":3},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX278,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F278=\"\",\"\",IF('Weighting Factors'!H278=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U278+V278+AA278+AC278+AF278+AI278+AK278++AN278+AO278+AS278+AP278)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY278","v":6219404},{"$f":"SUM((AT278+AP278)*'Weighting Factors'!$O$5)+AY278","v":7057542},{"$f":"IF('Weighting Factors'!F278>0,'Weighting Factors'!F278,'Preliminary SO66'!AV277)","v":7094812},7057542,{"$f":"'Weighting Factors'!E278","v":0},{"$f":"Transportation!G278","v":0},{"$f":"IF(ISNA(VLOOKUP($CX278,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX278,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-709},-709,7056833,{"$f":"SUM((U278+V278+AA278+AC278+AF278+AI278+AK278+AN278+AO278+AP278)*'Weighting Factors'!O$12)+(MAX(AQ278,'Weighting Factors'!B278))","v":6989501},{"$f":"'LOB%'!F276","v":0.31},2166745,2193719,2166745,0.31,{"$f":"ROUND(IF(U278<=99.9,(U278*1.014331),0),1)","v":0},{"$f":"AND(U278>99.9,U278<=299.9)","v":false},{"$f":"IF(BS278=TRUE,ROUND((U278-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU278*U278,1)","v":0},{"$f":"AND(U278>299.9,U278<=1621.9)","v":true},{"$f":"IF(BW278=TRUE,ROUND((U278-300)*1.2375,4),0)","v":643.005},0.30765300000000001,{"$f":"ROUND(BY278*U278,1)","v":252.2},{"$f":"ROUND(IF(U278>=1622,(U278*0.03504),0),1)","v":0},13.5,{"$f":"AL278/CB278","v":1.407},{"$f":"IF(CC278<0.06,1,IF(CC278>=18.29,52,MATCH(CC278-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":35},{"$f":"VLOOKUP(CD278, 'Weighting Factors'!$U$5:$X$56,4)","v":890},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL278*CE278","v":16910},{"$f":"CG278*'Weighting Factors'!$Q$7","v":16910},19107,{"$f":"AM278/'Weighting Factors'!$O$5","v":4.0999999999999996},0,0,0,{"$f":"SUM((AT278*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY278)*CM278","v":0},0,{"$f":"AE278/AD278","v":0.46529999999999999},{"$f":"IF(CP278>=50%,AE278*10.5%,0)","v":0},{"$f":"IF(AND(CP278>35%,CP278<50%),AE278*(CP278-35%)*0.7,0)","v":30.3},{"$f":"AU278+AR278","v":1485.2},{"$f":"'LOB Transfers'!G277","v":266293},{"$f":"'LOB Transfers'!J277","v":217},{"$f":"'General Fund Transfers'!F277","v":996731},{"$f":"SUM(R278+T278+AV278+AW278+AX278/6)","v":781.9},"D0499"]
[500,"Wyandotte","Kansas City ",21421.8,null,0,21421.8,21623.3,29,0,21594.3,20569.3,null,0,20569.3,{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C278,VLOOKUP($CX279,'Audit Values'!$A:$BW,73,FALSE))","v":19917.7},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F278,VLOOKUP($CX279,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},19917.7,{"$f":"IF('Military Provision'!J279=\"YES\", MAX('2022 Legal Max'!O279,'2022 Legal Max'!K279,AVERAGE('2022 Legal Max'!G279,'2022 Legal Max'!K279,'2022 Legal Max'!O279)), MAX(O279, K279))","v":21594.3},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL278,VLOOKUP($CX279,'Audit Values'!$A:$BU,58,FALSE))","v":261},21855.3,765.8,{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM278,VLOOKUP($CX279,'Audit Values'!$A:$BW,62,FALSE))","v":14896.5},{"$f":"(W279/6)*'Weighting Factors'!$O$7","v":980.7},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN278,VLOOKUP($CX279,'Audit Values'!$A:$BW,61,FALSE))","v":8028},{"$f":"Y279*'Weighting Factors'!$O$8","v":1485.2},1485.2,{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO278,VLOOKUP($CX279,'Audit Values'!$A:$BW,60,FALSE))","v":5292.7},{"$f":"AB279/6*'Weighting Factors'!$O$6","v":441.1},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS278,VLOOKUP($CX279,'Audit Values'!$A:$BU,63,FALSE))","v":20575},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP278,VLOOKUP($CX279,'Audit Values'!$A:$BU,64,FALSE))","v":14781},{"$f":"IF(A279=207, AE279,(AE279))*'Weighting Factors'!$O$9","v":7154},1552,{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG278,VLOOKUP($CX279,'Audit Values'!$A:$BW,70,FALSE))","v":1508.1},1552,{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ278,VLOOKUP($CX279,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ279*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR278,VLOOKUP($CX279,'Audit Values'!$A:$BU,66,FALSE))","v":3617},2247767,{"$f":"AM279/'Weighting Factors'!$O$5","v":477.6},{"$f":"CK279/'Weighting Factors'!$O$5","v":0},{"$f":"CO279/'Weighting Factors'!$O$5","v":0},11290590,{"$f":"AQ279/'Weighting Factors'!$O$5","v":2399.1999999999998},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X278,VLOOKUP($CX279,'Audit Values'!$A:$BU,47,FALSE))","v":0},36130.199999999997,33731,{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA278,VLOOKUP($CX279,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":167},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB278,VLOOKUP($CX279,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":54},180.5,{"$f":"SUM(AV279*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW279*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX279*'Weighting Factors'!$R$12)","v":1054775},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F279>0,VLOOKUP($CX279,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F279),'Weighting Factors'!F279,VLOOKUP($CX279,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":6},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX279,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F279=\"\",\"\",IF('Weighting Factors'!H279=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U279+V279+AA279+AC279+AF279+AI279+AK279++AN279+AO279+AS279+AP279)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY279","v":159792861},{"$f":"SUM((AT279+AP279)*'Weighting Factors'!$O$5)+AY279","v":171083496},{"$f":"IF('Weighting Factors'!F279>0,'Weighting Factors'!F279,'Preliminary SO66'!AV278)","v":180867854},171083496,{"$f":"'Weighting Factors'!E279","v":0},{"$f":"Transportation!G279","v":0},{"$f":"IF(ISNA(VLOOKUP($CX279,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX279,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,171083496,{"$f":"SUM((U279+V279+AA279+AC279+AF279+AI279+AK279+AN279+AO279+AP279)*'Weighting Factors'!O$12)+(MAX(AQ279,'Weighting Factors'!B279))","v":173429831},{"$f":"'LOB%'!F277","v":0.33},57231844,59242643,57231844,0.33,{"$f":"ROUND(IF(U279<=99.9,(U279*1.014331),0),1)","v":0},{"$f":"AND(U279>99.9,U279<=299.9)","v":false},{"$f":"IF(BS279=TRUE,ROUND((U279-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU279*U279,1)","v":0},{"$f":"AND(U279>299.9,U279<=1621.9)","v":false},{"$f":"IF(BW279=TRUE,ROUND((U279-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY279*U279,1)","v":0},{"$f":"ROUND(IF(U279>=1622,(U279*0.03504),0),1)","v":765.8},59,{"$f":"AL279/CB279","v":61.305},{"$f":"IF(CC279<0.06,1,IF(CC279>=18.29,52,MATCH(CC279-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD279, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL279*CE279","v":1989350},{"$f":"CG279*'Weighting Factors'!$Q$7","v":1989350},2247767,{"$f":"AM279/'Weighting Factors'!$O$5","v":477.6},0,0,0,{"$f":"SUM((AT279*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY279)*CM279","v":0},0,{"$f":"AE279/AD279","v":0.71840000000000004},{"$f":"IF(CP279>=50%,AE279*10.5%,0)","v":1552},{"$f":"IF(AND(CP279>35%,CP279<50%),AE279*(CP279-35%)*0.7,0)","v":0},{"$f":"AU279+AR279","v":36130.199999999997},{"$f":"'LOB Transfers'!G278","v":11412030},{"$f":"'LOB Transfers'!J278","v":2369398},{"$f":"'General Fund Transfers'!F278","v":40970436},{"$f":"SUM(R279+T279+AV279+AW279+AX279/6)","v":20429.8},"D0500"]
[501,"Shawnee","Topeka Public Schools ",12730.1,null,0,12730.1,12480.1,5,0,12475.1,11949.3,null,0,11949.3,{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C279,VLOOKUP($CX280,'Audit Values'!$A:$BW,73,FALSE))","v":11775},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F279,VLOOKUP($CX280,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},11775,{"$f":"IF('Military Provision'!J280=\"YES\", MAX('2022 Legal Max'!O280,'2022 Legal Max'!K280,AVERAGE('2022 Legal Max'!G280,'2022 Legal Max'!K280,'2022 Legal Max'!O280)), MAX(O280, K280))","v":12475.1},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL279,VLOOKUP($CX280,'Audit Values'!$A:$BU,58,FALSE))","v":216},12691.1,444.7,{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM279,VLOOKUP($CX280,'Audit Values'!$A:$BW,62,FALSE))","v":1741.3},{"$f":"(W280/6)*'Weighting Factors'!$O$7","v":114.6},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN279,VLOOKUP($CX280,'Audit Values'!$A:$BW,61,FALSE))","v":1202},{"$f":"Y280*'Weighting Factors'!$O$8","v":222.4},222.4,{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO279,VLOOKUP($CX280,'Audit Values'!$A:$BW,60,FALSE))","v":2742.1},{"$f":"AB280/6*'Weighting Factors'!$O$6","v":228.5},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS279,VLOOKUP($CX280,'Audit Values'!$A:$BU,63,FALSE))","v":12381},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP279,VLOOKUP($CX280,'Audit Values'!$A:$BU,64,FALSE))","v":6779},{"$f":"IF(A280=207, AE280,(AE280))*'Weighting Factors'!$O$9","v":3281},711.8,{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG279,VLOOKUP($CX280,'Audit Values'!$A:$BW,70,FALSE))","v":616},711.8,{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ279,VLOOKUP($CX280,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ280*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR279,VLOOKUP($CX280,'Audit Values'!$A:$BU,66,FALSE))","v":860},534443,{"$f":"AM280/'Weighting Factors'!$O$5","v":113.6},{"$f":"CK280/'Weighting Factors'!$O$5","v":0},{"$f":"CO280/'Weighting Factors'!$O$5","v":0},16726252,{"$f":"AQ280/'Weighting Factors'!$O$5","v":3554.2},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X279,VLOOKUP($CX280,'Audit Values'!$A:$BU,47,FALSE))","v":2},21249.3,17695.099999999999,{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA279,VLOOKUP($CX280,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":235},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB279,VLOOKUP($CX280,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":69.8},5,{"$f":"SUM(AV280*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW280*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX280*'Weighting Factors'!$R$12)","v":1297205},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F280>0,VLOOKUP($CX280,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F280),'Weighting Factors'!F280,VLOOKUP($CX280,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX280,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F280=\"\",\"\",IF('Weighting Factors'!H280=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U280+V280+AA280+AC280+AF280+AI280+AK280++AN280+AO280+AS280+AP280)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY280","v":84570346},{"$f":"SUM((AT280+AP280)*'Weighting Factors'!$O$5)+AY280","v":101296411},{"$f":"IF('Weighting Factors'!F280>0,'Weighting Factors'!F280,'Preliminary SO66'!AV279)","v":104273436},101296411,{"$f":"'Weighting Factors'!E280","v":0},{"$f":"Transportation!G280","v":0},{"$f":"IF(ISNA(VLOOKUP($CX280,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX280,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-3545},-3545,101292866,{"$f":"SUM((U280+V280+AA280+AC280+AF280+AI280+AK280+AN280+AO280+AP280)*'Weighting Factors'!O$12)+(MAX(AQ280,'Weighting Factors'!B280))","v":99989981},{"$f":"'LOB%'!F278","v":0.33},32996694,34276550,32996694,0.33,{"$f":"ROUND(IF(U280<=99.9,(U280*1.014331),0),1)","v":0},{"$f":"AND(U280>99.9,U280<=299.9)","v":false},{"$f":"IF(BS280=TRUE,ROUND((U280-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU280*U280,1)","v":0},{"$f":"AND(U280>299.9,U280<=1621.9)","v":false},{"$f":"IF(BW280=TRUE,ROUND((U280-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY280*U280,1)","v":0},{"$f":"ROUND(IF(U280>=1622,(U280*0.03504),0),1)","v":444.7},35,{"$f":"AL280/CB280","v":24.571000000000002},{"$f":"IF(CC280<0.06,1,IF(CC280>=18.29,52,MATCH(CC280-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD280, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL280*CE280","v":473000},{"$f":"CG280*'Weighting Factors'!$Q$7","v":473000},534443,{"$f":"AM280/'Weighting Factors'!$O$5","v":113.6},0,0,0,{"$f":"SUM((AT280*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY280)*CM280","v":0},0,{"$f":"AE280/AD280","v":0.54749999999999999},{"$f":"IF(CP280>=50%,AE280*10.5%,0)","v":711.8},{"$f":"IF(AND(CP280>35%,CP280<50%),AE280*(CP280-35%)*0.7,0)","v":0},{"$f":"AU280+AR280","v":21249.3},{"$f":"'LOB Transfers'!G279","v":5147484},{"$f":"'LOB Transfers'!J279","v":349765},{"$f":"'General Fund Transfers'!F279","v":18790117},{"$f":"SUM(R280+T280+AV280+AW280+AX280/6)","v":12296.6},"D0501"]
[502,"Edwards","Lewis ",112,null,0,112,112,null,0,112,104.5,null,0,104.5,{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C280,VLOOKUP($CX281,'Audit Values'!$A:$BW,73,FALSE))","v":121},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F280,VLOOKUP($CX281,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},121,{"$f":"IF('Military Provision'!J281=\"YES\", MAX('2022 Legal Max'!O281,'2022 Legal Max'!K281,AVERAGE('2022 Legal Max'!G281,'2022 Legal Max'!K281,'2022 Legal Max'!O281)), MAX(O281, K281))","v":112},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL280,VLOOKUP($CX281,'Audit Values'!$A:$BU,58,FALSE))","v":1},113,110.7,{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM280,VLOOKUP($CX281,'Audit Values'!$A:$BW,62,FALSE))","v":80.900000000000006},{"$f":"(W281/6)*'Weighting Factors'!$O$7","v":5.3},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN280,VLOOKUP($CX281,'Audit Values'!$A:$BW,61,FALSE))","v":25},{"$f":"Y281*'Weighting Factors'!$O$8","v":4.5999999999999996},5.3,{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO280,VLOOKUP($CX281,'Audit Values'!$A:$BW,60,FALSE))","v":7.1},{"$f":"AB281/6*'Weighting Factors'!$O$6","v":0.6},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS280,VLOOKUP($CX281,'Audit Values'!$A:$BU,63,FALSE))","v":124},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP280,VLOOKUP($CX281,'Audit Values'!$A:$BU,64,FALSE))","v":49},{"$f":"IF(A281=207, AE281,(AE281))*'Weighting Factors'!$O$9","v":23.7},1.6,{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG280,VLOOKUP($CX281,'Audit Values'!$A:$BW,70,FALSE))","v":1.7},1.7,{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ280,VLOOKUP($CX281,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ281*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR280,VLOOKUP($CX281,'Audit Values'!$A:$BU,66,FALSE))","v":52},73444,{"$f":"AM281/'Weighting Factors'!$O$5","v":15.6},{"$f":"CK281/'Weighting Factors'!$O$5","v":0},{"$f":"CO281/'Weighting Factors'!$O$5","v":0},140086,{"$f":"AQ281/'Weighting Factors'!$O$5","v":29.8},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X280,VLOOKUP($CX281,'Audit Values'!$A:$BU,47,FALSE))","v":0},300.39999999999998,270.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA280,VLOOKUP($CX281,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB280,VLOOKUP($CX281,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV281*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW281*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX281*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F281>0,VLOOKUP($CX281,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F281),'Weighting Factors'!F281,VLOOKUP($CX281,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX281,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F281=\"\",\"\",IF('Weighting Factors'!H281=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U281+V281+AA281+AC281+AF281+AI281+AK281++AN281+AO281+AS281+AP281)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY281","v":1273444},{"$f":"SUM((AT281+AP281)*'Weighting Factors'!$O$5)+AY281","v":1413682},{"$f":"IF('Weighting Factors'!F281>0,'Weighting Factors'!F281,'Preliminary SO66'!AV280)","v":1546862},1413682,{"$f":"'Weighting Factors'!E281","v":0},{"$f":"Transportation!G281","v":0},{"$f":"IF(ISNA(VLOOKUP($CX281,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX281,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1413682,{"$f":"SUM((U281+V281+AA281+AC281+AF281+AI281+AK281+AN281+AO281+AP281)*'Weighting Factors'!O$12)+(MAX(AQ281,'Weighting Factors'!B281))","v":1413530},{"$f":"'LOB%'!F279","v":0.31},438194,367000,367000,0.2596,{"$f":"ROUND(IF(U281<=99.9,(U281*1.014331),0),1)","v":0},{"$f":"AND(U281>99.9,U281<=299.9)","v":true},{"$f":"IF(BS281=TRUE,ROUND((U281-100)*9.655,3),0)","v":125.515},0.97987199999999997,{"$f":"ROUND(BU281*U281,1)","v":110.7},{"$f":"AND(U281>299.9,U281<=1621.9)","v":false},{"$f":"IF(BW281=TRUE,ROUND((U281-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY281*U281,1)","v":0},{"$f":"ROUND(IF(U281>=1622,(U281*0.03504),0),1)","v":0},223.8,{"$f":"AL281/CB281","v":0.23200000000000001},{"$f":"IF(CC281<0.06,1,IF(CC281>=18.29,52,MATCH(CC281-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":17},{"$f":"VLOOKUP(CD281, 'Weighting Factors'!$U$5:$X$56,4)","v":1250},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL281*CE281","v":65000},{"$f":"CG281*'Weighting Factors'!$Q$7","v":65000},73444,{"$f":"AM281/'Weighting Factors'!$O$5","v":15.6},0,0,0,{"$f":"SUM((AT281*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY281)*CM281","v":0},0,{"$f":"AE281/AD281","v":0.3952},{"$f":"IF(CP281>=50%,AE281*10.5%,0)","v":0},{"$f":"IF(AND(CP281>35%,CP281<50%),AE281*(CP281-35%)*0.7,0)","v":1.6},{"$f":"AU281+AR281","v":300.39999999999998},{"$f":"'LOB Transfers'!G280","v":29066},{"$f":"'LOB Transfers'!J280","v":6496},{"$f":"'General Fund Transfers'!F280","v":119532},{"$f":"SUM(R281+T281+AV281+AW281+AX281/6)","v":122},"D0502"]
[503,"Labette","Parsons ",1228.5999999999999,null,0,1228.5999999999999,1251.2,null,0,1251.2,1224.3,null,0,1224.3,{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C281,VLOOKUP($CX282,'Audit Values'!$A:$BW,73,FALSE))","v":1214},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F281,VLOOKUP($CX282,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1214,{"$f":"IF('Military Provision'!J282=\"YES\", MAX('2022 Legal Max'!O282,'2022 Legal Max'!K282,AVERAGE('2022 Legal Max'!G282,'2022 Legal Max'!K282,'2022 Legal Max'!O282)), MAX(O282, K282))","v":1251.2},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL281,VLOOKUP($CX282,'Audit Values'!$A:$BU,58,FALSE))","v":29},1280.2,193.5,{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM281,VLOOKUP($CX282,'Audit Values'!$A:$BW,62,FALSE))","v":15.7},{"$f":"(W282/6)*'Weighting Factors'!$O$7","v":1},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN281,VLOOKUP($CX282,'Audit Values'!$A:$BW,61,FALSE))","v":14},{"$f":"Y282*'Weighting Factors'!$O$8","v":2.6},2.6,{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO281,VLOOKUP($CX282,'Audit Values'!$A:$BW,60,FALSE))","v":340.1},{"$f":"AB282/6*'Weighting Factors'!$O$6","v":28.3},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS281,VLOOKUP($CX282,'Audit Values'!$A:$BU,63,FALSE))","v":1290},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP281,VLOOKUP($CX282,'Audit Values'!$A:$BU,64,FALSE))","v":735},{"$f":"IF(A282=207, AE282,(AE282))*'Weighting Factors'!$O$9","v":355.7},77.2,{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG281,VLOOKUP($CX282,'Audit Values'!$A:$BW,70,FALSE))","v":76.599999999999994},77.2,{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ281,VLOOKUP($CX282,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ282*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR281,VLOOKUP($CX282,'Audit Values'!$A:$BU,66,FALSE))","v":68},69918,{"$f":"AM282/'Weighting Factors'!$O$5","v":14.9},{"$f":"CK282/'Weighting Factors'!$O$5","v":0},{"$f":"CO282/'Weighting Factors'!$O$5","v":0},1222144,{"$f":"AQ282/'Weighting Factors'!$O$5","v":259.7},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X281,VLOOKUP($CX282,'Audit Values'!$A:$BU,47,FALSE))","v":0},2212.1,1952.4,{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA281,VLOOKUP($CX282,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":7},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB281,VLOOKUP($CX282,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV282*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW282*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX282*'Weighting Factors'!$R$12)","v":35000},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F282>0,VLOOKUP($CX282,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F282),'Weighting Factors'!F282,VLOOKUP($CX282,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX282,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F282=\"\",\"\",IF('Weighting Factors'!H282=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U282+V282+AA282+AC282+AF282+AI282+AK282++AN282+AO282+AS282+AP282)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY282","v":9222994},{"$f":"SUM((AT282+AP282)*'Weighting Factors'!$O$5)+AY282","v":10445143},{"$f":"IF('Weighting Factors'!F282>0,'Weighting Factors'!F282,'Preliminary SO66'!AV281)","v":11236855},10445143,{"$f":"'Weighting Factors'!E282","v":0},{"$f":"Transportation!G282","v":0},{"$f":"IF(ISNA(VLOOKUP($CX282,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX282,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,10445143,{"$f":"SUM((U282+V282+AA282+AC282+AF282+AI282+AK282+AN282+AO282+AP282)*'Weighting Factors'!O$12)+(MAX(AQ282,'Weighting Factors'!B282))","v":10465702},{"$f":"'LOB%'!F280","v":0.31},3244368,3451380,3244368,0.31,{"$f":"ROUND(IF(U282<=99.9,(U282*1.014331),0),1)","v":0},{"$f":"AND(U282>99.9,U282<=299.9)","v":false},{"$f":"IF(BS282=TRUE,ROUND((U282-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU282*U282,1)","v":0},{"$f":"AND(U282>299.9,U282<=1621.9)","v":true},{"$f":"IF(BW282=TRUE,ROUND((U282-300)*1.2375,4),0)","v":1212.9974999999999},0.15116499999999999,{"$f":"ROUND(BY282*U282,1)","v":193.5},{"$f":"ROUND(IF(U282>=1622,(U282*0.03504),0),1)","v":0},51,{"$f":"AL282/CB282","v":1.333},{"$f":"IF(CC282<0.06,1,IF(CC282>=18.29,52,MATCH(CC282-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":34},{"$f":"VLOOKUP(CD282, 'Weighting Factors'!$U$5:$X$56,4)","v":910},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL282*CE282","v":61880},{"$f":"CG282*'Weighting Factors'!$Q$7","v":61880},69918,{"$f":"AM282/'Weighting Factors'!$O$5","v":14.9},0,0,0,{"$f":"SUM((AT282*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY282)*CM282","v":0},0,{"$f":"AE282/AD282","v":0.56979999999999997},{"$f":"IF(CP282>=50%,AE282*10.5%,0)","v":77.2},{"$f":"IF(AND(CP282>35%,CP282<50%),AE282*(CP282-35%)*0.7,0)","v":0},{"$f":"AU282+AR282","v":2212.1},{"$f":"'LOB Transfers'!G281","v":528508},{"$f":"'LOB Transfers'!J281","v":3893},{"$f":"'General Fund Transfers'!F281","v":2037227},{"$f":"SUM(R282+T282+AV282+AW282+AX282/6)","v":1250},"D0503"]
[504,"Labette","Oswego ",497.5,null,0,497.5,445,null,0,445,429,null,0,429,{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C282,VLOOKUP($CX283,'Audit Values'!$A:$BW,73,FALSE))","v":420},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F282,VLOOKUP($CX283,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},420,{"$f":"IF('Military Provision'!J283=\"YES\", MAX('2022 Legal Max'!O283,'2022 Legal Max'!K283,AVERAGE('2022 Legal Max'!G283,'2022 Legal Max'!K283,'2022 Legal Max'!O283)), MAX(O283, K283))","v":445},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL282,VLOOKUP($CX283,'Audit Values'!$A:$BU,58,FALSE))","v":2},447,194.1,{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM282,VLOOKUP($CX283,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W283/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN282,VLOOKUP($CX283,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y283*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO282,VLOOKUP($CX283,'Audit Values'!$A:$BW,60,FALSE))","v":0},{"$f":"AB283/6*'Weighting Factors'!$O$6","v":0},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS282,VLOOKUP($CX283,'Audit Values'!$A:$BU,63,FALSE))","v":428},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP282,VLOOKUP($CX283,'Audit Values'!$A:$BU,64,FALSE))","v":162},{"$f":"IF(A283=207, AE283,(AE283))*'Weighting Factors'!$O$9","v":78.400000000000006},3.2,{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG282,VLOOKUP($CX283,'Audit Values'!$A:$BW,70,FALSE))","v":3.3},3.3,{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ282,VLOOKUP($CX283,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ283*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR282,VLOOKUP($CX283,'Audit Values'!$A:$BU,66,FALSE))","v":26},31434,{"$f":"AM283/'Weighting Factors'!$O$5","v":6.7},{"$f":"CK283/'Weighting Factors'!$O$5","v":0},{"$f":"CO283/'Weighting Factors'!$O$5","v":0},529318,{"$f":"AQ283/'Weighting Factors'!$O$5","v":112.5},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X282,VLOOKUP($CX283,'Audit Values'!$A:$BU,47,FALSE))","v":0},842,729.5,{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA282,VLOOKUP($CX283,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB282,VLOOKUP($CX283,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV283*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW283*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX283*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F283>0,VLOOKUP($CX283,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F283),'Weighting Factors'!F283,VLOOKUP($CX283,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":8},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX283,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F283=\"\",\"\",IF('Weighting Factors'!H283=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U283+V283+AA283+AC283+AF283+AI283+AK283++AN283+AO283+AS283+AP283)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY283","v":3433027},{"$f":"SUM((AT283+AP283)*'Weighting Factors'!$O$5)+AY283","v":3962452},{"$f":"IF('Weighting Factors'!F283>0,'Weighting Factors'!F283,'Preliminary SO66'!AV282)","v":4247636},3962452,{"$f":"'Weighting Factors'!E283","v":0},{"$f":"Transportation!G283","v":0},{"$f":"IF(ISNA(VLOOKUP($CX283,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX283,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,3962452,{"$f":"SUM((U283+V283+AA283+AC283+AF283+AI283+AK283+AN283+AO283+AP283)*'Weighting Factors'!O$12)+(MAX(AQ283,'Weighting Factors'!B283))","v":3962345},{"$f":"'LOB%'!F281","v":0.33},1307574,1401696,1307574,0.33,{"$f":"ROUND(IF(U283<=99.9,(U283*1.014331),0),1)","v":0},{"$f":"AND(U283>99.9,U283<=299.9)","v":false},{"$f":"IF(BS283=TRUE,ROUND((U283-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU283*U283,1)","v":0},{"$f":"AND(U283>299.9,U283<=1621.9)","v":true},{"$f":"IF(BW283=TRUE,ROUND((U283-300)*1.2375,4),0)","v":181.91249999999999},0.43424299999999999,{"$f":"ROUND(BY283*U283,1)","v":194.1},{"$f":"ROUND(IF(U283>=1622,(U283*0.03504),0),1)","v":0},45,{"$f":"AL283/CB283","v":0.57799999999999996},{"$f":"IF(CC283<0.06,1,IF(CC283>=18.29,52,MATCH(CC283-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":26},{"$f":"VLOOKUP(CD283, 'Weighting Factors'!$U$5:$X$56,4)","v":1070},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL283*CE283","v":27820},{"$f":"CG283*'Weighting Factors'!$Q$7","v":27820},31434,{"$f":"AM283/'Weighting Factors'!$O$5","v":6.7},0,0,0,{"$f":"SUM((AT283*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY283)*CM283","v":0},0,{"$f":"AE283/AD283","v":0.3785},{"$f":"IF(CP283>=50%,AE283*10.5%,0)","v":0},{"$f":"IF(AND(CP283>35%,CP283<50%),AE283*(CP283-35%)*0.7,0)","v":3.2},{"$f":"AU283+AR283","v":842},{"$f":"'LOB Transfers'!G282","v":121997},{"$f":"'LOB Transfers'!J282","v":0},{"$f":"'General Fund Transfers'!F282","v":384480},{"$f":"SUM(R283+T283+AV283+AW283+AX283/6)","v":422},"D0504"]
[505,"Labette","Chetopa-St. Paul ",381,null,0,381,383.7,null,0,383.7,359.2,null,0,359.2,{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C283,VLOOKUP($CX284,'Audit Values'!$A:$BW,73,FALSE))","v":354.5},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F283,VLOOKUP($CX284,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},354.5,{"$f":"IF('Military Provision'!J284=\"YES\", MAX('2022 Legal Max'!O284,'2022 Legal Max'!K284,AVERAGE('2022 Legal Max'!G284,'2022 Legal Max'!K284,'2022 Legal Max'!O284)), MAX(O284, K284))","v":383.7},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL283,VLOOKUP($CX284,'Audit Values'!$A:$BU,58,FALSE))","v":6},389.7,176.8,{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM283,VLOOKUP($CX284,'Audit Values'!$A:$BW,62,FALSE))","v":1.3},{"$f":"(W284/6)*'Weighting Factors'!$O$7","v":0.1},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN283,VLOOKUP($CX284,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y284*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO283,VLOOKUP($CX284,'Audit Values'!$A:$BW,60,FALSE))","v":253},{"$f":"AB284/6*'Weighting Factors'!$O$6","v":21.1},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS283,VLOOKUP($CX284,'Audit Values'!$A:$BU,63,FALSE))","v":370},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP283,VLOOKUP($CX284,'Audit Values'!$A:$BU,64,FALSE))","v":158},{"$f":"IF(A284=207, AE284,(AE284))*'Weighting Factors'!$O$9","v":76.5},8.5,{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG283,VLOOKUP($CX284,'Audit Values'!$A:$BW,70,FALSE))","v":10.3},10.3,{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ283,VLOOKUP($CX284,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ284*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR283,VLOOKUP($CX284,'Audit Values'!$A:$BU,66,FALSE))","v":28.5},40253,{"$f":"AM284/'Weighting Factors'!$O$5","v":8.6},{"$f":"CK284/'Weighting Factors'!$O$5","v":0},{"$f":"CO284/'Weighting Factors'!$O$5","v":0},444313,{"$f":"AQ284/'Weighting Factors'!$O$5","v":94.4},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X283,VLOOKUP($CX284,'Audit Values'!$A:$BU,47,FALSE))","v":0},777.6,683.2,{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA283,VLOOKUP($CX284,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":1},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB283,VLOOKUP($CX284,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV284*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW284*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX284*'Weighting Factors'!$R$12)","v":5000},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F284>0,VLOOKUP($CX284,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F284),'Weighting Factors'!F284,VLOOKUP($CX284,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":15},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX284,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F284=\"\",\"\",IF('Weighting Factors'!H284=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U284+V284+AA284+AC284+AF284+AI284+AK284++AN284+AO284+AS284+AP284)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY284","v":3220139},{"$f":"SUM((AT284+AP284)*'Weighting Factors'!$O$5)+AY284","v":3664386},{"$f":"IF('Weighting Factors'!F284>0,'Weighting Factors'!F284,'Preliminary SO66'!AV283)","v":3766243},3664386,{"$f":"'Weighting Factors'!E284","v":0},{"$f":"Transportation!G284","v":0},{"$f":"IF(ISNA(VLOOKUP($CX284,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX284,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-355},-355,3664031,{"$f":"SUM((U284+V284+AA284+AC284+AF284+AI284+AK284+AN284+AO284+AP284)*'Weighting Factors'!O$12)+(MAX(AQ284,'Weighting Factors'!B284))","v":3752816},{"$f":"'LOB%'!F282","v":0.33},1238429,1240535,1238429,0.33,{"$f":"ROUND(IF(U284<=99.9,(U284*1.014331),0),1)","v":0},{"$f":"AND(U284>99.9,U284<=299.9)","v":false},{"$f":"IF(BS284=TRUE,ROUND((U284-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU284*U284,1)","v":0},{"$f":"AND(U284>299.9,U284<=1621.9)","v":true},{"$f":"IF(BW284=TRUE,ROUND((U284-300)*1.2375,4),0)","v":111.0038},0.45371099999999998,{"$f":"ROUND(BY284*U284,1)","v":176.8},{"$f":"ROUND(IF(U284>=1622,(U284*0.03504),0),1)","v":0},126,{"$f":"AL284/CB284","v":0.22600000000000001},{"$f":"IF(CC284<0.06,1,IF(CC284>=18.29,52,MATCH(CC284-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":17},{"$f":"VLOOKUP(CD284, 'Weighting Factors'!$U$5:$X$56,4)","v":1250},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL284*CE284","v":35625},{"$f":"CG284*'Weighting Factors'!$Q$7","v":35625},40253,{"$f":"AM284/'Weighting Factors'!$O$5","v":8.6},0,0,0,{"$f":"SUM((AT284*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY284)*CM284","v":0},0,{"$f":"AE284/AD284","v":0.42699999999999999},{"$f":"IF(CP284>=50%,AE284*10.5%,0)","v":0},{"$f":"IF(AND(CP284>35%,CP284<50%),AE284*(CP284-35%)*0.7,0)","v":8.5},{"$f":"AU284+AR284","v":777.6},{"$f":"'LOB Transfers'!G283","v":122728},{"$f":"'LOB Transfers'!J283","v":372},{"$f":"'General Fund Transfers'!F283","v":408481},{"$f":"SUM(R284+T284+AV284+AW284+AX284/6)","v":361.5},"D0505"]
[506,"Labette","Labette County ",1488.1,null,0,1488.1,1491.6,null,0,1491.6,1422.8,null,0,1422.8,{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C284,VLOOKUP($CX285,'Audit Values'!$A:$BW,73,FALSE))","v":1480},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F284,VLOOKUP($CX285,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},1480,{"$f":"IF('Military Provision'!J285=\"YES\", MAX('2022 Legal Max'!O285,'2022 Legal Max'!K285,AVERAGE('2022 Legal Max'!G285,'2022 Legal Max'!K285,'2022 Legal Max'!O285)), MAX(O285, K285))","v":1491.6},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL284,VLOOKUP($CX285,'Audit Values'!$A:$BU,58,FALSE))","v":16},1507.6,111.4,{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM284,VLOOKUP($CX285,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W285/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN284,VLOOKUP($CX285,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y285*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO284,VLOOKUP($CX285,'Audit Values'!$A:$BW,60,FALSE))","v":526.5},{"$f":"AB285/6*'Weighting Factors'!$O$6","v":43.9},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS284,VLOOKUP($CX285,'Audit Values'!$A:$BU,63,FALSE))","v":1526},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP284,VLOOKUP($CX285,'Audit Values'!$A:$BU,64,FALSE))","v":571},{"$f":"IF(A285=207, AE285,(AE285))*'Weighting Factors'!$O$9","v":276.39999999999998},9.6999999999999993,{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG284,VLOOKUP($CX285,'Audit Values'!$A:$BW,70,FALSE))","v":13.8},13.8,{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ284,VLOOKUP($CX285,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ285*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR284,VLOOKUP($CX285,'Audit Values'!$A:$BU,66,FALSE))","v":589},618925,{"$f":"AM285/'Weighting Factors'!$O$5","v":131.5},{"$f":"CK285/'Weighting Factors'!$O$5","v":0},{"$f":"CO285/'Weighting Factors'!$O$5","v":0},1699392,{"$f":"AQ285/'Weighting Factors'!$O$5","v":361.1},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X284,VLOOKUP($CX285,'Audit Values'!$A:$BU,47,FALSE))","v":0},2445.6999999999998,2084.6,{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA284,VLOOKUP($CX285,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":4},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB284,VLOOKUP($CX285,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV285*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW285*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX285*'Weighting Factors'!$R$12)","v":20000},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F285>0,VLOOKUP($CX285,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F285),'Weighting Factors'!F285,VLOOKUP($CX285,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":17},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX285,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F285=\"\",\"\",IF('Weighting Factors'!H285=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U285+V285+AA285+AC285+AF285+AI285+AK285++AN285+AO285+AS285+AP285)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY285","v":9830128},{"$f":"SUM((AT285+AP285)*'Weighting Factors'!$O$5)+AY285","v":11529464},{"$f":"IF('Weighting Factors'!F285>0,'Weighting Factors'!F285,'Preliminary SO66'!AV284)","v":11748058},11529464,{"$f":"'Weighting Factors'!E285","v":0},{"$f":"Transportation!G285","v":0},{"$f":"IF(ISNA(VLOOKUP($CX285,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX285,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,11529464,{"$f":"SUM((U285+V285+AA285+AC285+AF285+AI285+AK285+AN285+AO285+AP285)*'Weighting Factors'!O$12)+(MAX(AQ285,'Weighting Factors'!B285))","v":11509520},{"$f":"'LOB%'!F283","v":0.31},3567951,3641900,3567951,0.31,{"$f":"ROUND(IF(U285<=99.9,(U285*1.014331),0),1)","v":0},{"$f":"AND(U285>99.9,U285<=299.9)","v":false},{"$f":"IF(BS285=TRUE,ROUND((U285-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU285*U285,1)","v":0},{"$f":"AND(U285>299.9,U285<=1621.9)","v":true},{"$f":"IF(BW285=TRUE,ROUND((U285-300)*1.2375,4),0)","v":1494.405},7.3905999999999999E-2,{"$f":"ROUND(BY285*U285,1)","v":111.4},{"$f":"ROUND(IF(U285>=1622,(U285*0.03504),0),1)","v":0},500,{"$f":"AL285/CB285","v":1.1779999999999999},{"$f":"IF(CC285<0.06,1,IF(CC285>=18.29,52,MATCH(CC285-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":33},{"$f":"VLOOKUP(CD285, 'Weighting Factors'!$U$5:$X$56,4)","v":930},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL285*CE285","v":547770},{"$f":"CG285*'Weighting Factors'!$Q$7","v":547770},618925,{"$f":"AM285/'Weighting Factors'!$O$5","v":131.5},0,0,0,{"$f":"SUM((AT285*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY285)*CM285","v":0},0,{"$f":"AE285/AD285","v":0.37419999999999998},{"$f":"IF(CP285>=50%,AE285*10.5%,0)","v":0},{"$f":"IF(AND(CP285>35%,CP285<50%),AE285*(CP285-35%)*0.7,0)","v":9.6999999999999993},{"$f":"AU285+AR285","v":2445.6999999999998},{"$f":"'LOB Transfers'!G284","v":406033},{"$f":"'LOB Transfers'!J284","v":0},{"$f":"'General Fund Transfers'!F284","v":1365681},{"$f":"SUM(R285+T285+AV285+AW285+AX285/6)","v":1500},"D0506"]
[507,"Haskell","Satanta ",275,null,0,275,259,null,0,259,240,null,0,240,{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C285,VLOOKUP($CX286,'Audit Values'!$A:$BW,73,FALSE))","v":241.5},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F285,VLOOKUP($CX286,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},241.5,{"$f":"IF('Military Provision'!J286=\"YES\", MAX('2022 Legal Max'!O286,'2022 Legal Max'!K286,AVERAGE('2022 Legal Max'!G286,'2022 Legal Max'!K286,'2022 Legal Max'!O286)), MAX(O286, K286))","v":259},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL285,VLOOKUP($CX286,'Audit Values'!$A:$BU,58,FALSE))","v":4.5},263.5,153.1,{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM285,VLOOKUP($CX286,'Audit Values'!$A:$BW,62,FALSE))","v":437.1},{"$f":"(W286/6)*'Weighting Factors'!$O$7","v":28.8},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN285,VLOOKUP($CX286,'Audit Values'!$A:$BW,61,FALSE))","v":83},{"$f":"Y286*'Weighting Factors'!$O$8","v":15.4},28.8,{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO285,VLOOKUP($CX286,'Audit Values'!$A:$BW,60,FALSE))","v":121.3},{"$f":"AB286/6*'Weighting Factors'!$O$6","v":10.1},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS285,VLOOKUP($CX286,'Audit Values'!$A:$BU,63,FALSE))","v":254},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP285,VLOOKUP($CX286,'Audit Values'!$A:$BU,64,FALSE))","v":108},{"$f":"IF(A286=207, AE286,(AE286))*'Weighting Factors'!$O$9","v":52.3},5.7,{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG285,VLOOKUP($CX286,'Audit Values'!$A:$BW,70,FALSE))","v":5.7},5.7,{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ285,VLOOKUP($CX286,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ286*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR285,VLOOKUP($CX286,'Audit Values'!$A:$BU,66,FALSE))","v":55.5},78387,{"$f":"AM286/'Weighting Factors'!$O$5","v":16.7},{"$f":"CK286/'Weighting Factors'!$O$5","v":0},{"$f":"CO286/'Weighting Factors'!$O$5","v":0},163222,{"$f":"AQ286/'Weighting Factors'!$O$5","v":34.700000000000003},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X285,VLOOKUP($CX286,'Audit Values'!$A:$BU,47,FALSE))","v":0},564.9,530.20000000000005,{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA285,VLOOKUP($CX286,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB285,VLOOKUP($CX286,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV286*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW286*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX286*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F286>0,VLOOKUP($CX286,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F286),'Weighting Factors'!F286,VLOOKUP($CX286,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":9},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX286,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F286=\"\",\"\",IF('Weighting Factors'!H286=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U286+V286+AA286+AC286+AF286+AI286+AK286++AN286+AO286+AS286+AP286)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY286","v":2495121},{"$f":"SUM((AT286+AP286)*'Weighting Factors'!$O$5)+AY286","v":2658419},{"$f":"IF('Weighting Factors'!F286>0,'Weighting Factors'!F286,'Preliminary SO66'!AV285)","v":2885719},2658419,{"$f":"'Weighting Factors'!E286","v":0},{"$f":"Transportation!G286","v":0},{"$f":"IF(ISNA(VLOOKUP($CX286,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX286,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2658419,{"$f":"SUM((U286+V286+AA286+AC286+AF286+AI286+AK286+AN286+AO286+AP286)*'Weighting Factors'!O$12)+(MAX(AQ286,'Weighting Factors'!B286))","v":2721229},{"$f":"'LOB%'!F284","v":0.31},843581,908355,843581,0.31,{"$f":"ROUND(IF(U286<=99.9,(U286*1.014331),0),1)","v":0},{"$f":"AND(U286>99.9,U286<=299.9)","v":true},{"$f":"IF(BS286=TRUE,ROUND((U286-100)*9.655,3),0)","v":1578.5930000000001},0.58093799999999995,{"$f":"ROUND(BU286*U286,1)","v":153.1},{"$f":"AND(U286>299.9,U286<=1621.9)","v":false},{"$f":"IF(BW286=TRUE,ROUND((U286-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY286*U286,1)","v":0},{"$f":"ROUND(IF(U286>=1622,(U286*0.03504),0),1)","v":0},250,{"$f":"AL286/CB286","v":0.222},{"$f":"IF(CC286<0.06,1,IF(CC286>=18.29,52,MATCH(CC286-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":17},{"$f":"VLOOKUP(CD286, 'Weighting Factors'!$U$5:$X$56,4)","v":1250},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL286*CE286","v":69375},{"$f":"CG286*'Weighting Factors'!$Q$7","v":69375},78387,{"$f":"AM286/'Weighting Factors'!$O$5","v":16.7},0,0,0,{"$f":"SUM((AT286*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY286)*CM286","v":0},0,{"$f":"AE286/AD286","v":0.42520000000000002},{"$f":"IF(CP286>=50%,AE286*10.5%,0)","v":0},{"$f":"IF(AND(CP286>35%,CP286<50%),AE286*(CP286-35%)*0.7,0)","v":5.7},{"$f":"AU286+AR286","v":564.9},{"$f":"'LOB Transfers'!G285","v":78706},{"$f":"'LOB Transfers'!J285","v":43360},{"$f":"'General Fund Transfers'!F285","v":272948},{"$f":"SUM(R286+T286+AV286+AW286+AX286/6)","v":246},"D0507"]
[508,"Cherokee","Baxter Springs ",908,null,0,908,852.4,null,0,852.4,789.4,null,0,789.4,{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C286,VLOOKUP($CX287,'Audit Values'!$A:$BW,73,FALSE))","v":786.5},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F286,VLOOKUP($CX287,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},786.5,{"$f":"IF('Military Provision'!J287=\"YES\", MAX('2022 Legal Max'!O287,'2022 Legal Max'!K287,AVERAGE('2022 Legal Max'!G287,'2022 Legal Max'!K287,'2022 Legal Max'!O287)), MAX(O287, K287))","v":852.4},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL286,VLOOKUP($CX287,'Audit Values'!$A:$BU,58,FALSE))","v":10.5},862.9,252.8,{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM286,VLOOKUP($CX287,'Audit Values'!$A:$BW,62,FALSE))","v":3.1},{"$f":"(W287/6)*'Weighting Factors'!$O$7","v":0.2},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN286,VLOOKUP($CX287,'Audit Values'!$A:$BW,61,FALSE))","v":4},{"$f":"Y287*'Weighting Factors'!$O$8","v":0.7},0.7,{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO286,VLOOKUP($CX287,'Audit Values'!$A:$BW,60,FALSE))","v":219.4},{"$f":"AB287/6*'Weighting Factors'!$O$6","v":18.3},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS286,VLOOKUP($CX287,'Audit Values'!$A:$BU,63,FALSE))","v":821},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP286,VLOOKUP($CX287,'Audit Values'!$A:$BU,64,FALSE))","v":414},{"$f":"IF(A287=207, AE287,(AE287))*'Weighting Factors'!$O$9","v":200.4},43.5,{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG286,VLOOKUP($CX287,'Audit Values'!$A:$BW,70,FALSE))","v":40.4},43.5,{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ286,VLOOKUP($CX287,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ287*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR286,VLOOKUP($CX287,'Audit Values'!$A:$BU,66,FALSE))","v":70},62483,{"$f":"AM287/'Weighting Factors'!$O$5","v":13.3},{"$f":"CK287/'Weighting Factors'!$O$5","v":0},{"$f":"CO287/'Weighting Factors'!$O$5","v":0},925130,{"$f":"AQ287/'Weighting Factors'!$O$5","v":196.6},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X286,VLOOKUP($CX287,'Audit Values'!$A:$BU,47,FALSE))","v":0},1588.5,1391.9,{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA286,VLOOKUP($CX287,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":38},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB286,VLOOKUP($CX287,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":3.5},3,{"$f":"SUM(AV287*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW287*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX287*'Weighting Factors'!$R$12)","v":198077},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F287>0,VLOOKUP($CX287,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F287),'Weighting Factors'!F287,VLOOKUP($CX287,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":7},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX287,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F287=\"\",\"\",IF('Weighting Factors'!H287=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U287+V287+AA287+AC287+AF287+AI287+AK287++AN287+AO287+AS287+AP287)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY287","v":6748358},{"$f":"SUM((AT287+AP287)*'Weighting Factors'!$O$5)+AY287","v":7673558},{"$f":"IF('Weighting Factors'!F287>0,'Weighting Factors'!F287,'Preliminary SO66'!AV286)","v":7806868},7673558,{"$f":"'Weighting Factors'!E287","v":0},{"$f":"Transportation!G287","v":0},{"$f":"IF(ISNA(VLOOKUP($CX287,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX287,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,7673558,{"$f":"SUM((U287+V287+AA287+AC287+AF287+AI287+AK287+AN287+AO287+AP287)*'Weighting Factors'!O$12)+(MAX(AQ287,'Weighting Factors'!B287))","v":7475411},{"$f":"'LOB%'!F285","v":0.33},2466886,2499614,2466886,0.33,{"$f":"ROUND(IF(U287<=99.9,(U287*1.014331),0),1)","v":0},{"$f":"AND(U287>99.9,U287<=299.9)","v":false},{"$f":"IF(BS287=TRUE,ROUND((U287-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU287*U287,1)","v":0},{"$f":"AND(U287>299.9,U287<=1621.9)","v":true},{"$f":"IF(BW287=TRUE,ROUND((U287-300)*1.2375,4),0)","v":696.58879999999999},0.29294199999999998,{"$f":"ROUND(BY287*U287,1)","v":252.8},{"$f":"ROUND(IF(U287>=1622,(U287*0.03504),0),1)","v":0},26,{"$f":"AL287/CB287","v":2.6920000000000002},{"$f":"IF(CC287<0.06,1,IF(CC287>=18.29,52,MATCH(CC287-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":40},{"$f":"VLOOKUP(CD287, 'Weighting Factors'!$U$5:$X$56,4)","v":790},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL287*CE287","v":55300},{"$f":"CG287*'Weighting Factors'!$Q$7","v":55300},62483,{"$f":"AM287/'Weighting Factors'!$O$5","v":13.3},0,0,0,{"$f":"SUM((AT287*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY287)*CM287","v":0},0,{"$f":"AE287/AD287","v":0.50429999999999997},{"$f":"IF(CP287>=50%,AE287*10.5%,0)","v":43.5},{"$f":"IF(AND(CP287>35%,CP287<50%),AE287*(CP287-35%)*0.7,0)","v":0},{"$f":"AU287+AR287","v":1588.5},{"$f":"'LOB Transfers'!G286","v":313295},{"$f":"'LOB Transfers'!J286","v":987},{"$f":"'General Fund Transfers'!F286","v":1147793},{"$f":"SUM(R287+T287+AV287+AW287+AX287/6)","v":839},"D0508"]
[509,"Sumner","South Haven ",170.5,null,0,170.5,187.8,null,0,187.8,197.6,null,0,197.6,{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C287,VLOOKUP($CX288,'Audit Values'!$A:$BW,73,FALSE))","v":188.5},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F287,VLOOKUP($CX288,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},188.5,{"$f":"IF('Military Provision'!J288=\"YES\", MAX('2022 Legal Max'!O288,'2022 Legal Max'!K288,AVERAGE('2022 Legal Max'!G288,'2022 Legal Max'!K288,'2022 Legal Max'!O288)), MAX(O288, K288))","v":197.6},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL287,VLOOKUP($CX288,'Audit Values'!$A:$BU,58,FALSE))","v":1.3},198.9,149.6,{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM287,VLOOKUP($CX288,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W288/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN287,VLOOKUP($CX288,'Audit Values'!$A:$BW,61,FALSE))","v":0},{"$f":"Y288*'Weighting Factors'!$O$8","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO287,VLOOKUP($CX288,'Audit Values'!$A:$BW,60,FALSE))","v":65.7},{"$f":"AB288/6*'Weighting Factors'!$O$6","v":5.5},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS287,VLOOKUP($CX288,'Audit Values'!$A:$BU,63,FALSE))","v":197},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP287,VLOOKUP($CX288,'Audit Values'!$A:$BU,64,FALSE))","v":39},{"$f":"IF(A288=207, AE288,(AE288))*'Weighting Factors'!$O$9","v":18.899999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG287,VLOOKUP($CX288,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ287,VLOOKUP($CX288,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ288*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR287,VLOOKUP($CX288,'Audit Values'!$A:$BU,66,FALSE))","v":53},68867,{"$f":"AM288/'Weighting Factors'!$O$5","v":14.6},{"$f":"CK288/'Weighting Factors'!$O$5","v":0},{"$f":"CO288/'Weighting Factors'!$O$5","v":0},309561,{"$f":"AQ288/'Weighting Factors'!$O$5","v":65.8},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X287,VLOOKUP($CX288,'Audit Values'!$A:$BU,47,FALSE))","v":0},453.3,387.5,{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA287,VLOOKUP($CX288,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB287,VLOOKUP($CX288,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV288*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW288*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX288*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F288>0,VLOOKUP($CX288,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F288),'Weighting Factors'!F288,VLOOKUP($CX288,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":11},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX288,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F288=\"\",\"\",IF('Weighting Factors'!H288=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U288+V288+AA288+AC288+AF288+AI288+AK288++AN288+AO288+AS288+AP288)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY288","v":1823575},{"$f":"SUM((AT288+AP288)*'Weighting Factors'!$O$5)+AY288","v":2133230},{"$f":"IF('Weighting Factors'!F288>0,'Weighting Factors'!F288,'Preliminary SO66'!AV287)","v":2204761},2133230,{"$f":"'Weighting Factors'!E288","v":0},{"$f":"Transportation!G288","v":0},{"$f":"IF(ISNA(VLOOKUP($CX288,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX288,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,2133230,{"$f":"SUM((U288+V288+AA288+AC288+AF288+AI288+AK288+AN288+AO288+AP288)*'Weighting Factors'!O$12)+(MAX(AQ288,'Weighting Factors'!B288))","v":2138461},{"$f":"'LOB%'!F286","v":0.33},705692,727568,705692,0.33,{"$f":"ROUND(IF(U288<=99.9,(U288*1.014331),0),1)","v":0},{"$f":"AND(U288>99.9,U288<=299.9)","v":true},{"$f":"IF(BS288=TRUE,ROUND((U288-100)*9.655,3),0)","v":954.88},0.75217400000000001,{"$f":"ROUND(BU288*U288,1)","v":149.6},{"$f":"AND(U288>299.9,U288<=1621.9)","v":false},{"$f":"IF(BW288=TRUE,ROUND((U288-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY288*U288,1)","v":0},{"$f":"ROUND(IF(U288>=1622,(U288*0.03504),0),1)","v":0},150,{"$f":"AL288/CB288","v":0.35299999999999998},{"$f":"IF(CC288<0.06,1,IF(CC288>=18.29,52,MATCH(CC288-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":22},{"$f":"VLOOKUP(CD288, 'Weighting Factors'!$U$5:$X$56,4)","v":1150},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL288*CE288","v":60950},{"$f":"CG288*'Weighting Factors'!$Q$7","v":60950},68867,{"$f":"AM288/'Weighting Factors'!$O$5","v":14.6},0,0,0,{"$f":"SUM((AT288*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY288)*CM288","v":0},0,{"$f":"AE288/AD288","v":0.19800000000000001},{"$f":"IF(CP288>=50%,AE288*10.5%,0)","v":0},{"$f":"IF(AND(CP288>35%,CP288<50%),AE288*(CP288-35%)*0.7,0)","v":0},{"$f":"AU288+AR288","v":453.3},{"$f":"'LOB Transfers'!G287","v":29498},{"$f":"'LOB Transfers'!J287","v":0},{"$f":"'General Fund Transfers'!F287","v":88943},{"$f":"SUM(R288+T288+AV288+AW288+AX288/6)","v":189.8},"D0509"]
[511,"Harper","Attica ",158.5,null,0,158.5,153,null,0,153,159.5,null,0,159.5,{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C288,VLOOKUP($CX289,'Audit Values'!$A:$BW,73,FALSE))","v":157.5},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F288,VLOOKUP($CX289,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},157.5,{"$f":"IF('Military Provision'!J289=\"YES\", MAX('2022 Legal Max'!O289,'2022 Legal Max'!K289,AVERAGE('2022 Legal Max'!G289,'2022 Legal Max'!K289,'2022 Legal Max'!O289)), MAX(O289, K289))","v":159.5},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL288,VLOOKUP($CX289,'Audit Values'!$A:$BU,58,FALSE))","v":2},161.5,137.5,{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM288,VLOOKUP($CX289,'Audit Values'!$A:$BW,62,FALSE))","v":0},{"$f":"(W289/6)*'Weighting Factors'!$O$7","v":0},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN288,VLOOKUP($CX289,'Audit Values'!$A:$BW,61,FALSE))","v":1},{"$f":"Y289*'Weighting Factors'!$O$8","v":0.2},0.2,{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO288,VLOOKUP($CX289,'Audit Values'!$A:$BW,60,FALSE))","v":39.700000000000003},{"$f":"AB289/6*'Weighting Factors'!$O$6","v":3.3},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS288,VLOOKUP($CX289,'Audit Values'!$A:$BU,63,FALSE))","v":165},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP288,VLOOKUP($CX289,'Audit Values'!$A:$BU,64,FALSE))","v":39},{"$f":"IF(A289=207, AE289,(AE289))*'Weighting Factors'!$O$9","v":18.899999999999999},0,{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG288,VLOOKUP($CX289,'Audit Values'!$A:$BW,70,FALSE))","v":0},0,{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ288,VLOOKUP($CX289,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ289*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR288,VLOOKUP($CX289,'Audit Values'!$A:$BU,66,FALSE))","v":15},24236,{"$f":"AM289/'Weighting Factors'!$O$5","v":5.2},{"$f":"CK289/'Weighting Factors'!$O$5","v":0},{"$f":"CO289/'Weighting Factors'!$O$5","v":0},213580,{"$f":"AQ289/'Weighting Factors'!$O$5","v":45.4},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X288,VLOOKUP($CX289,'Audit Values'!$A:$BU,47,FALSE))","v":0},372,326.60000000000002,{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA288,VLOOKUP($CX289,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB288,VLOOKUP($CX289,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},0,{"$f":"SUM(AV289*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW289*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX289*'Weighting Factors'!$R$12)","v":0},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F289>0,VLOOKUP($CX289,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F289),'Weighting Factors'!F289,VLOOKUP($CX289,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":19},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX289,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},null,{"$f":"SUM((U289+V289+AA289+AC289+AF289+AI289+AK289++AN289+AO289+AS289+AP289)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY289","v":1536980},{"$f":"SUM((AT289+AP289)*'Weighting Factors'!$O$5)+AY289","v":1750632},{"$f":"IF('Weighting Factors'!F289>0,'Weighting Factors'!F289,'Preliminary SO66'!AV288)","v":1877223},1750632,{"$f":"'Weighting Factors'!E289","v":0},{"$f":"Transportation!G289","v":0},{"$f":"IF(ISNA(VLOOKUP($CX289,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX289,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":0},0,1750632,{"$f":"SUM((U289+V289+AA289+AC289+AF289+AI289+AK289+AN289+AO289+AP289)*'Weighting Factors'!O$12)+(MAX(AQ289,'Weighting Factors'!B289))","v":1750560},{"$f":"'LOB%'!F287","v":0.33},577685,619532,577685,0.33,{"$f":"ROUND(IF(U289<=99.9,(U289*1.014331),0),1)","v":0},{"$f":"AND(U289>99.9,U289<=299.9)","v":true},{"$f":"IF(BS289=TRUE,ROUND((U289-100)*9.655,3),0)","v":593.78300000000002},0.85131100000000004,{"$f":"ROUND(BU289*U289,1)","v":137.5},{"$f":"AND(U289>299.9,U289<=1621.9)","v":false},{"$f":"IF(BW289=TRUE,ROUND((U289-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY289*U289,1)","v":0},{"$f":"ROUND(IF(U289>=1622,(U289*0.03504),0),1)","v":0},126,{"$f":"AL289/CB289","v":0.11899999999999999},{"$f":"IF(CC289<0.06,1,IF(CC289>=18.29,52,MATCH(CC289-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":7},{"$f":"VLOOKUP(CD289, 'Weighting Factors'!$U$5:$X$56,4)","v":1430},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL289*CE289","v":21450},{"$f":"CG289*'Weighting Factors'!$Q$7","v":21450},24236,{"$f":"AM289/'Weighting Factors'!$O$5","v":5.2},0,0,0,{"$f":"SUM((AT289*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY289)*CM289","v":0},0,{"$f":"AE289/AD289","v":0.2364},{"$f":"IF(CP289>=50%,AE289*10.5%,0)","v":0},{"$f":"IF(AND(CP289>35%,CP289<50%),AE289*(CP289-35%)*0.7,0)","v":0},{"$f":"AU289+AR289","v":372},{"$f":"'LOB Transfers'!G288","v":29520},{"$f":"'LOB Transfers'!J288","v":289},{"$f":"'General Fund Transfers'!F288","v":88943},{"$f":"SUM(R289+T289+AV289+AW289+AX289/6)","v":159.5},"D0511"]
[512,"Johnson","Shawnee Mission Pub Sch",26894.9,null,0,26894.9,26819.7,null,0,26819.7,25572.3,null,0,25572.3,{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!C289,VLOOKUP($CX290,'Audit Values'!$A:$BW,73,FALSE))","v":25769.9},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!F289,VLOOKUP($CX290,'Audit Values'!$A$2:$BW$936,4,FALSE))","v":0},25769.9,{"$f":"IF('Military Provision'!J290=\"YES\", MAX('2022 Legal Max'!O290,'2022 Legal Max'!K290,AVERAGE('2022 Legal Max'!G290,'2022 Legal Max'!K290,'2022 Legal Max'!O290)), MAX(O290, K290))","v":26819.7},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AL289,VLOOKUP($CX290,'Audit Values'!$A:$BU,58,FALSE))","v":140},26959.7,944.7,{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AM289,VLOOKUP($CX290,'Audit Values'!$A:$BW,62,FALSE))","v":4241},{"$f":"(W290/6)*'Weighting Factors'!$O$7","v":279.2},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AN289,VLOOKUP($CX290,'Audit Values'!$A:$BW,61,FALSE))","v":2252},{"$f":"Y290*'Weighting Factors'!$O$8","v":416.6},416.6,{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AO289,VLOOKUP($CX290,'Audit Values'!$A:$BW,60,FALSE))","v":7167.6},{"$f":"AB290/6*'Weighting Factors'!$O$6","v":597.29999999999995},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AS289,VLOOKUP($CX290,'Audit Values'!$A:$BU,63,FALSE))","v":26219},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AP289,VLOOKUP($CX290,'Audit Values'!$A:$BU,64,FALSE))","v":6171},{"$f":"IF(A290=207, AE290,(AE290))*'Weighting Factors'!$O$9","v":2986.8},0,{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AG289,VLOOKUP($CX290,'Audit Values'!$A:$BW,70,FALSE))","v":124.2},124.2,{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AQ289,VLOOKUP($CX290,'Audit Values'!$A:$BU,65,FALSE))","v":0},{"$f":"AJ290*'Weighting Factors'!$O$10","v":0},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!AR289,VLOOKUP($CX290,'Audit Values'!$A:$BU,66,FALSE))","v":2862},1778576,{"$f":"AM290/'Weighting Factors'!$O$5","v":377.9},{"$f":"CK290/'Weighting Factors'!$O$5","v":0},{"$f":"CO290/'Weighting Factors'!$O$5","v":1867.4},23214671,{"$f":"AQ290/'Weighting Factors'!$O$5","v":4933},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BU,2,FALSE)),'Preliminary SO66'!X289,VLOOKUP($CX290,'Audit Values'!$A:$BU,47,FALSE))","v":0},37340.199999999997,34274.6,{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AA289,VLOOKUP($CX290,'Audit Values'!$A$2:$BU$917,41,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A$2:$BU$917,2,FALSE)),'Preliminary SO66'!AB289,VLOOKUP($CX290,'Audit Values'!$A$2:$BU$917,42,FALSE))","v":0},47.5,{"$f":"SUM(AV290*'Weighting Factors'!$R$10)+('2022 Legal Max'!AW290*'Weighting Factors'!$R$11)+('2022 Legal Max'!AX290*'Weighting Factors'!$R$12)","v":33678},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A$2:$BU$936,2,FALSE)),\"\",IF(AND('Weighting Factors'!F290>0,VLOOKUP($CX290,'Audit Values'!$A$2:$BU$936,51,FALSE)<'Weighting Factors'!F290),'Weighting Factors'!F290,VLOOKUP($CX290,'Audit Values'!$A$2:$BU$936,50,FALSE)))","v":5},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A:$BV,2,FALSE)),\"\",VLOOKUP($CX290,'Audit Values'!$A:$BV,51,FALSE))","v":"A"},{"$f":"IF('Weighting Factors'!F290=\"\",\"\",IF('Weighting Factors'!H290=\"Pending\",\"PX\",\"R\"))","v":""},{"$f":"SUM((U290+V290+AA290+AC290+AF290+AI290+AK290++AN290+AO290+AS290+AP290)*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY290","v":161329946},{"$f":"SUM((AT290+AP290)*'Weighting Factors'!$O$5)+AY290","v":184544644},{"$f":"IF('Weighting Factors'!F290>0,'Weighting Factors'!F290,'Preliminary SO66'!AV289)","v":189018057},184544644,{"$f":"'Weighting Factors'!E290","v":0},{"$f":"Transportation!G290","v":0},{"$f":"IF(ISNA(VLOOKUP($CX290,'Audit Values'!$A$2:$BT$511,2,FALSE)), 0, VLOOKUP($CX290,'Audit Values'!$A$2:$BT$511,72,FALSE))","v":-3545},-3545,184541099,{"$f":"SUM((U290+V290+AA290+AC290+AF290+AI290+AK290+AN290+AO290+AP290)*'Weighting Factors'!O$12)+(MAX(AQ290,'Weighting Factors'!B290))","v":187399574},{"$f":"'LOB%'!F288","v":0.33},61841859,63289547,61841859,0.33,{"$f":"ROUND(IF(U290<=99.9,(U290*1.014331),0),1)","v":0},{"$f":"AND(U290>99.9,U290<=299.9)","v":false},{"$f":"IF(BS290=TRUE,ROUND((U290-100)*9.655,3),0)","v":0},0,{"$f":"ROUND(BU290*U290,1)","v":0},{"$f":"AND(U290>299.9,U290<=1621.9)","v":false},{"$f":"IF(BW290=TRUE,ROUND((U290-300)*1.2375,4),0)","v":0},0,{"$f":"ROUND(BY290*U290,1)","v":0},{"$f":"ROUND(IF(U290>=1622,(U290*0.03504),0),1)","v":944.7},72,{"$f":"AL290/CB290","v":39.75},{"$f":"IF(CC290<0.06,1,IF(CC290>=18.29,52,MATCH(CC290-0.001,'Weighting Factors'!$W$5:$W$156)+1))","v":52},{"$f":"VLOOKUP(CD290, 'Weighting Factors'!$U$5:$X$56,4)","v":550},{"$f":"('Weighting Factors'!$O$5/'Weighting Factors'!$O$14)","v":1.1298999999999999},{"$f":"AL290*CE290","v":1574100},{"$f":"CG290*'Weighting Factors'!$Q$7","v":1574100},1778576,{"$f":"AM290/'Weighting Factors'!$O$5","v":377.9},0,9000868,0.05,{"$f":"SUM((AT290*'Weighting Factors'!$O$5)+'2022 Legal Max'!AY290)*CM290","v":8787833},8787833,{"$f":"AE290/AD290","v":0.2354},{"$f":"IF(CP290>=50%,AE290*10.5%,0)","v":0},{"$f":"IF(AND(CP290>35%,CP290<50%),AE290*(CP290-35%)*0.7,0)","v":0},{"$f":"AU290+AR290","v":39207.599999999999},{"$f":"'LOB Transfers'!G289","v":4730902},{"$f":"'LOB Transfers'!J289","v":661708},{"$f":"'General Fund Transfers'!F289","v":14640366},{"$f":"SUM(R290+T290+AV290+AW290+AX290/6)","v":25917.8},"D0512"]
[]
[]
[null,"Color Key:","Exceptions District"]
[null,null,"Potential Military District"]
[null,null,"Adopted Under Authority"]
[null,null,"Missing Republication Docs"]

{"sheet":"Transportation","index":1,"n_rows":290,"n_cols":8,"rows_kept":290,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Prior Year"]
[null,null,null,"PY Transp","Transp Costs"]
["USD #","County","District Name","Cost",1.1000000000000001,"Transp Aid","Transp Adj","Batch"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D5:D290)","v":142838600},{"$f":"SUM(E5:E290)","v":157122480},{"$f":"SUM(F5:F290)","v":102820454},{"$f":"SUM(G5:G290)","v":-3220811}]
["D0101","Neosho","Erie-Galesburg ",{"$f":"IF(ISNA(VLOOKUP($A5,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ4,VLOOKUP($A5,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":191798},{"$f":"D5*$E$3","v":210978},{"$f":"'2022 Legal Max'!AN5*'Weighting Factors'!$O$5","v":240947},{"$f":"IF(F5-E5>0,E5-F5,0)","v":-29969},{"$f":"'2022 Legal Max'!AZ5","v":11}]
["D0102","Gray","Cimmaron-Ensign",{"$f":"IF(ISNA(VLOOKUP($A6,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ5,VLOOKUP($A6,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":223067},{"$f":"D6*$E$3","v":245374},{"$f":"'2022 Legal Max'!AN6*'Weighting Factors'!$O$5","v":153416},{"$f":"IF(F6-E6>0,E6-F6,0)","v":0},{"$f":"'2022 Legal Max'!AZ6","v":10}]
["D0103","Cheyenne","Cheylin ",{"$f":"IF(ISNA(VLOOKUP($A7,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ6,VLOOKUP($A7,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":131656},144822,{"$f":"'2022 Legal Max'!AN7*'Weighting Factors'!$O$5","v":104003},0,{"$f":"'2022 Legal Max'!AZ7","v":8}]
["D0105","Rawlins","Rawlins County ",{"$f":"IF(ISNA(VLOOKUP($A8,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ7,VLOOKUP($A8,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":256518},282170,{"$f":"'2022 Legal Max'!AN8*'Weighting Factors'!$O$5","v":187299},0,{"$f":"'2022 Legal Max'!AZ8","v":14}]
["D0106","Ness","Western Plains ",{"$f":"IF(ISNA(VLOOKUP($A9,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ8,VLOOKUP($A9,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":41647},45812,{"$f":"'2022 Legal Max'!AN9*'Weighting Factors'!$O$5","v":55060},-9248,{"$f":"'2022 Legal Max'!AZ9","v":19}]
["D0107","Jewell","Rock Hills ",{"$f":"IF(ISNA(VLOOKUP($A10,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ9,VLOOKUP($A10,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":235054},258559,{"$f":"'2022 Legal Max'!AN10*'Weighting Factors'!$O$5","v":259771},-1212,{"$f":"'2022 Legal Max'!AZ10","v":16}]
["D0108","Washington","Washington Co. Schools ",{"$f":"IF(ISNA(VLOOKUP($A11,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ10,VLOOKUP($A11,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":186021},204623,{"$f":"'2022 Legal Max'!AN11*'Weighting Factors'!$O$5","v":194828},0,{"$f":"'2022 Legal Max'!AZ11","v":3}]
["D0109","Republic","Republic County ",{"$f":"IF(ISNA(VLOOKUP($A12,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ11,VLOOKUP($A12,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":236131},259744,{"$f":"'2022 Legal Max'!AN12*'Weighting Factors'!$O$5","v":220711},0,{"$f":"'2022 Legal Max'!AZ12","v":1}]
["D0110","Phillips","Thunder Ridge Schools ",{"$f":"IF(ISNA(VLOOKUP($A13,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ12,VLOOKUP($A13,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":192638},211902,{"$f":"'2022 Legal Max'!AN13*'Weighting Factors'!$O$5","v":180710},0,{"$f":"'2022 Legal Max'!AZ13","v":14}]
["D0111","Doniphan","Doniphan West Schools ",{"$f":"IF(ISNA(VLOOKUP($A14,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ13,VLOOKUP($A14,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":225504},248054,{"$f":"'2022 Legal Max'!AN14*'Weighting Factors'!$O$5","v":203770},0,{"$f":"'2022 Legal Max'!AZ14","v":16}]
["D0112","Ellsworth","Central Plains ",{"$f":"IF(ISNA(VLOOKUP($A15,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ14,VLOOKUP($A15,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":298917},328809,{"$f":"'2022 Legal Max'!AN15*'Weighting Factors'!$O$5","v":296007},0,{"$f":"'2022 Legal Max'!AZ15","v":22}]
["D0113","Nemaha","Prairie Hills ",{"$f":"IF(ISNA(VLOOKUP($A16,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ15,VLOOKUP($A16,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":395813},435394,{"$f":"'2022 Legal Max'!AN16*'Weighting Factors'!$O$5","v":439540},-4146,{"$f":"'2022 Legal Max'!AZ16","v":5}]
["D0114","Doniphan","Riverside ",{"$f":"IF(ISNA(VLOOKUP($A17,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ16,VLOOKUP($A17,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":186173},204790,{"$f":"'2022 Legal Max'!AN17*'Weighting Factors'!$O$5","v":253183},-48393,{"$f":"'2022 Legal Max'!AZ17","v":16}]
["D0115","Nemaha","Nemaha Central ",{"$f":"IF(ISNA(VLOOKUP($A18,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ17,VLOOKUP($A18,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":183111},201422,{"$f":"'2022 Legal Max'!AN18*'Weighting Factors'!$O$5","v":262595},-61173,{"$f":"'2022 Legal Max'!AZ18","v":11}]
["D0200","Greeley","Greeley County Schools ",{"$f":"IF(ISNA(VLOOKUP($A19,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ18,VLOOKUP($A19,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":178349},196184,{"$f":"'2022 Legal Max'!AN19*'Weighting Factors'!$O$5","v":95532},0,{"$f":"'2022 Legal Max'!AZ19","v":16}]
["D0202","Wyandotte","Turner-Kansas City ",{"$f":"IF(ISNA(VLOOKUP($A20,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ19,VLOOKUP($A20,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1173696},1291066,{"$f":"'2022 Legal Max'!AN20*'Weighting Factors'!$O$5","v":848962},0,{"$f":"'2022 Legal Max'!AZ20","v":11}]
["D0203","Wyandotte","Piper-Kansas City ",{"$f":"IF(ISNA(VLOOKUP($A21,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ20,VLOOKUP($A21,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":915677},1007245,{"$f":"'2022 Legal Max'!AN21*'Weighting Factors'!$O$5","v":866375},0,{"$f":"'2022 Legal Max'!AZ21","v":14}]
["D0204","Wyandotte","Bonner Springs ",{"$f":"IF(ISNA(VLOOKUP($A22,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ21,VLOOKUP($A22,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":783128},861441,{"$f":"'2022 Legal Max'!AN22*'Weighting Factors'!$O$5","v":277654},0,{"$f":"'2022 Legal Max'!AZ22","v":20}]
["D0205","Butler","Bluestem ",{"$f":"IF(ISNA(VLOOKUP($A23,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ22,VLOOKUP($A23,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":177264},194990,{"$f":"'2022 Legal Max'!AN23*'Weighting Factors'!$O$5","v":325185},-130195,{"$f":"'2022 Legal Max'!AZ23","v":11}]
["D0206","Butler","Remington-Whitewater ",{"$f":"IF(ISNA(VLOOKUP($A24,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ23,VLOOKUP($A24,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":286573},315230,{"$f":"'2022 Legal Max'!AN24*'Weighting Factors'!$O$5","v":310596},0,{"$f":"'2022 Legal Max'!AZ24","v":13}]
["D0207","Leavenworth","Ft Leavenworth ",{"$f":"IF(ISNA(VLOOKUP($A25,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ24,VLOOKUP($A25,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":254895},280385,{"$f":"'2022 Legal Max'!AN25*'Weighting Factors'!$O$5","v":96473},{"$f":"IF(F25-E25>0,E25-F25,0)","v":0},{"$f":"'2022 Legal Max'!AZ25","v":21}]
["D0208","Trego","Wakeeney ",{"$f":"IF(ISNA(VLOOKUP($A26,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ25,VLOOKUP($A26,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":154481},169929,{"$f":"'2022 Legal Max'!AN26*'Weighting Factors'!$O$5","v":126121},0,{"$f":"'2022 Legal Max'!AZ26","v":12}]
["D0209","Stevens","Moscow Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A27,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ26,VLOOKUP($A27,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":61371},67508,{"$f":"'2022 Legal Max'!AN27*'Weighting Factors'!$O$5","v":41883},0,{"$f":"'2022 Legal Max'!AZ27","v":16}]
["D0210","Stevens","Hugoton Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A28,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ27,VLOOKUP($A28,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":396682},436350,{"$f":"'2022 Legal Max'!AN28*'Weighting Factors'!$O$5","v":202829},0,{"$f":"'2022 Legal Max'!AZ28","v":17}]
["D0211","Norton","Norton Community Schools ",{"$f":"IF(ISNA(VLOOKUP($A29,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ28,VLOOKUP($A29,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":222722},244994,{"$f":"'2022 Legal Max'!AN29*'Weighting Factors'!$O$5","v":161886},0,{"$f":"'2022 Legal Max'!AZ29","v":16}]
["D0212","Norton","Northern Valley ",{"$f":"IF(ISNA(VLOOKUP($A30,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ29,VLOOKUP($A30,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":100967},111064,{"$f":"'2022 Legal Max'!AN30*'Weighting Factors'!$O$5","v":65884},0,{"$f":"'2022 Legal Max'!AZ30","v":21}]
["D0214","Grant","Ulysses ",{"$f":"IF(ISNA(VLOOKUP($A31,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ30,VLOOKUP($A31,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":345374},379911,{"$f":"'2022 Legal Max'!AN31*'Weighting Factors'!$O$5","v":250830},0,{"$f":"'2022 Legal Max'!AZ31","v":17}]
["D0215","Kearny","Lakin ",{"$f":"IF(ISNA(VLOOKUP($A32,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ31,VLOOKUP($A32,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":211558},232714,{"$f":"'2022 Legal Max'!AN32*'Weighting Factors'!$O$5","v":111532},0,{"$f":"'2022 Legal Max'!AZ32","v":17}]
["D0216","Kearny","Deerfield ",{"$f":"IF(ISNA(VLOOKUP($A33,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ32,VLOOKUP($A33,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":90919},100011,{"$f":"'2022 Legal Max'!AN33*'Weighting Factors'!$O$5","v":26824},0,{"$f":"'2022 Legal Max'!AZ33","v":14}]
["D0217","Morton","Rolla ",{"$f":"IF(ISNA(VLOOKUP($A34,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ33,VLOOKUP($A34,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":54945},60440,{"$f":"'2022 Legal Max'!AN34*'Weighting Factors'!$O$5","v":42825},0,{"$f":"'2022 Legal Max'!AZ34","v":3}]
["D0218","Morton","Elkhart ",{"$f":"IF(ISNA(VLOOKUP($A35,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ34,VLOOKUP($A35,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":94207},103628,{"$f":"'2022 Legal Max'!AN35*'Weighting Factors'!$O$5","v":40942},0,{"$f":"'2022 Legal Max'!AZ35","v":23}]
["D0219","Clark","Minneola ",{"$f":"IF(ISNA(VLOOKUP($A36,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ35,VLOOKUP($A36,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":111822},123004,{"$f":"'2022 Legal Max'!AN36*'Weighting Factors'!$O$5","v":57413},0,{"$f":"'2022 Legal Max'!AZ36","v":14}]
["D0220","Clark","Ashland ",{"$f":"IF(ISNA(VLOOKUP($A37,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ36,VLOOKUP($A37,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":86223},94845,{"$f":"'2022 Legal Max'!AN37*'Weighting Factors'!$O$5","v":58354},0,{"$f":"'2022 Legal Max'!AZ37","v":17}]
["D0223","Washington","Barnes ",{"$f":"IF(ISNA(VLOOKUP($A38,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ37,VLOOKUP($A38,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":231206},254327,{"$f":"'2022 Legal Max'!AN38*'Weighting Factors'!$O$5","v":172240},0,{"$f":"'2022 Legal Max'!AZ38","v":27}]
["D0224","Washington","Clifton-Clyde ",{"$f":"IF(ISNA(VLOOKUP($A39,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ38,VLOOKUP($A39,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":227673},250440,{"$f":"'2022 Legal Max'!AN39*'Weighting Factors'!$O$5","v":181652},0,{"$f":"'2022 Legal Max'!AZ39","v":2}]
["D0225","Meade","Fowler ",{"$f":"IF(ISNA(VLOOKUP($A40,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ39,VLOOKUP($A40,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":33461},36807,{"$f":"'2022 Legal Max'!AN40*'Weighting Factors'!$O$5","v":7530},0,{"$f":"'2022 Legal Max'!AZ40","v":18}]
["D0226","Meade","Meade ",{"$f":"IF(ISNA(VLOOKUP($A41,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ40,VLOOKUP($A41,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":96970},106667,{"$f":"'2022 Legal Max'!AN41*'Weighting Factors'!$O$5","v":84237},0,{"$f":"'2022 Legal Max'!AZ41","v":18}]
["D0227","Hodgeman","Hodgeman County Schools ",{"$f":"IF(ISNA(VLOOKUP($A42,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ41,VLOOKUP($A42,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":156021},171623,{"$f":"'2022 Legal Max'!AN42*'Weighting Factors'!$O$5","v":214594},-42971,{"$f":"'2022 Legal Max'!AZ42","v":18}]
["D0229","Johnson","Blue Valley ",{"$f":"IF(ISNA(VLOOKUP($A43,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ42,VLOOKUP($A43,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":2832165},3115382,{"$f":"'2022 Legal Max'!AN43*'Weighting Factors'!$O$5","v":3099842},0,{"$f":"'2022 Legal Max'!AZ43","v":23}]
["D0230","Johnson","Spring Hill ",{"$f":"IF(ISNA(VLOOKUP($A44,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ43,VLOOKUP($A44,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1711308},1882439,{"$f":"'2022 Legal Max'!AN44*'Weighting Factors'!$O$5","v":858845},0,{"$f":"'2022 Legal Max'!AZ44","v":13}]
["D0231","Johnson","Gardner Edgerton ",{"$f":"IF(ISNA(VLOOKUP($A45,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ44,VLOOKUP($A45,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1052017},1157219,{"$f":"'2022 Legal Max'!AN45*'Weighting Factors'!$O$5","v":771784},0,{"$f":"'2022 Legal Max'!AZ45","v":14}]
["D0232","Johnson","De Soto ",{"$f":"IF(ISNA(VLOOKUP($A46,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ45,VLOOKUP($A46,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1800237},1980261,{"$f":"'2022 Legal Max'!AN46*'Weighting Factors'!$O$5","v":1138852},0,{"$f":"'2022 Legal Max'!AZ46","v":23}]
["D0233","Johnson","Olathe ",{"$f":"IF(ISNA(VLOOKUP($A47,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ46,VLOOKUP($A47,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":6050237},6655261,{"$f":"'2022 Legal Max'!AN47*'Weighting Factors'!$O$5","v":3289494},0,{"$f":"'2022 Legal Max'!AZ47","v":18}]
["D0234","Bourbon","Fort Scott ",{"$f":"IF(ISNA(VLOOKUP($A48,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ47,VLOOKUP($A48,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":714341},785775,{"$f":"'2022 Legal Max'!AN48*'Weighting Factors'!$O$5","v":493659},0,{"$f":"'2022 Legal Max'!AZ48","v":23}]
["D0235","Bourbon","Uniontown ",{"$f":"IF(ISNA(VLOOKUP($A49,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ48,VLOOKUP($A49,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":285960},314556,{"$f":"'2022 Legal Max'!AN49*'Weighting Factors'!$O$5","v":297419},0,{"$f":"'2022 Legal Max'!AZ49","v":15}]
["D0237","Smith","Smith Center ",{"$f":"IF(ISNA(VLOOKUP($A50,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ49,VLOOKUP($A50,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":254016},279418,{"$f":"'2022 Legal Max'!AN50*'Weighting Factors'!$O$5","v":184946},0,{"$f":"'2022 Legal Max'!AZ50","v":10}]
["D0239","Ottawa","North Ottawa County ",{"$f":"IF(ISNA(VLOOKUP($A51,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ50,VLOOKUP($A51,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":285967},314564,{"$f":"'2022 Legal Max'!AN51*'Weighting Factors'!$O$5","v":225888},0,{"$f":"'2022 Legal Max'!AZ51","v":15}]
["D0240","Ottawa","Twin Valley ",{"$f":"IF(ISNA(VLOOKUP($A52,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ51,VLOOKUP($A52,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":330037},363041,{"$f":"'2022 Legal Max'!AN52*'Weighting Factors'!$O$5","v":201417},0,{"$f":"'2022 Legal Max'!AZ52","v":3}]
["D0241","Wallace","Wallace County Schools ",{"$f":"IF(ISNA(VLOOKUP($A53,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ52,VLOOKUP($A53,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":71427},78570,{"$f":"'2022 Legal Max'!AN53*'Weighting Factors'!$O$5","v":102120},-23550,{"$f":"'2022 Legal Max'!AZ53","v":15}]
["D0242","Wallace","Weskan ",{"$f":"IF(ISNA(VLOOKUP($A54,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ53,VLOOKUP($A54,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":45195},49715,{"$f":"'2022 Legal Max'!AN54*'Weighting Factors'!$O$5","v":47060},0,{"$f":"'2022 Legal Max'!AZ54","v":14}]
["D0243","Coffey","Lebo-Waverly ",{"$f":"IF(ISNA(VLOOKUP($A55,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ54,VLOOKUP($A55,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":270025},297028,{"$f":"'2022 Legal Max'!AN55*'Weighting Factors'!$O$5","v":124238},0,{"$f":"'2022 Legal Max'!AZ55","v":24}]
["D0244","Coffey","Burlington ",{"$f":"IF(ISNA(VLOOKUP($A56,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ55,VLOOKUP($A56,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":295569},325126,{"$f":"'2022 Legal Max'!AN56*'Weighting Factors'!$O$5","v":231065},0,{"$f":"'2022 Legal Max'!AZ56","v":12}]
["D0245","Coffey","LeRoy-Gridley ",{"$f":"IF(ISNA(VLOOKUP($A57,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ56,VLOOKUP($A57,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":239745},263720,{"$f":"'2022 Legal Max'!AN57*'Weighting Factors'!$O$5","v":118121},0,{"$f":"'2022 Legal Max'!AZ57","v":14}]
["D0246","Crawford","Northeast ",{"$f":"IF(ISNA(VLOOKUP($A58,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ57,VLOOKUP($A58,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":210180},231198,{"$f":"'2022 Legal Max'!AN58*'Weighting Factors'!$O$5","v":140239},0,{"$f":"'2022 Legal Max'!AZ58","v":5}]
["D0247","Crawford","Cherokee ",{"$f":"IF(ISNA(VLOOKUP($A59,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ58,VLOOKUP($A59,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":410548},451603,{"$f":"'2022 Legal Max'!AN59*'Weighting Factors'!$O$5","v":257889},0,{"$f":"'2022 Legal Max'!AZ59","v":5}]
["D0248","Crawford","Girard ",{"$f":"IF(ISNA(VLOOKUP($A60,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ59,VLOOKUP($A60,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":492116},541328,{"$f":"'2022 Legal Max'!AN60*'Weighting Factors'!$O$5","v":305890},0,{"$f":"'2022 Legal Max'!AZ60","v":16}]
["D0249","Crawford","Frontenac Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A61,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ60,VLOOKUP($A61,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":84778},93256,{"$f":"'2022 Legal Max'!AN61*'Weighting Factors'!$O$5","v":74825},0,{"$f":"'2022 Legal Max'!AZ61","v":2}]
["D0250","Crawford","Pittsburg ",{"$f":"IF(ISNA(VLOOKUP($A62,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ61,VLOOKUP($A62,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":686597},755257,{"$f":"'2022 Legal Max'!AN62*'Weighting Factors'!$O$5","v":419775},0,{"$f":"'2022 Legal Max'!AZ62","v":23}]
["D0251","Lyon","North Lyon County ",{"$f":"IF(ISNA(VLOOKUP($A63,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ62,VLOOKUP($A63,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":352252},387477,{"$f":"'2022 Legal Max'!AN63*'Weighting Factors'!$O$5","v":231065},0,{"$f":"'2022 Legal Max'!AZ63","v":14}]
["D0252","Lyon","Southern Lyon County ",{"$f":"IF(ISNA(VLOOKUP($A64,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ63,VLOOKUP($A64,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":203437},223781,{"$f":"'2022 Legal Max'!AN64*'Weighting Factors'!$O$5","v":205182},0,{"$f":"'2022 Legal Max'!AZ64","v":14}]
["D0253","Lyon","Emporia ",{"$f":"IF(ISNA(VLOOKUP($A65,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ64,VLOOKUP($A65,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1083728},1192101,{"$f":"'2022 Legal Max'!AN65*'Weighting Factors'!$O$5","v":1118616},0,{"$f":"'2022 Legal Max'!AZ65","v":11}]
["D0254","Barber","Barber County North ",{"$f":"IF(ISNA(VLOOKUP($A66,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ65,VLOOKUP($A66,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":252479},277727,{"$f":"'2022 Legal Max'!AN66*'Weighting Factors'!$O$5","v":166122},0,{"$f":"'2022 Legal Max'!AZ66","v":17}]
["D0255","Barber","South Barber ",{"$f":"IF(ISNA(VLOOKUP($A67,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ66,VLOOKUP($A67,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":82856},91142,{"$f":"'2022 Legal Max'!AN67*'Weighting Factors'!$O$5","v":96002},-4860,{"$f":"'2022 Legal Max'!AZ67","v":17}]
["D0256","Allen","Marmaton Valley ",{"$f":"IF(ISNA(VLOOKUP($A68,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ67,VLOOKUP($A68,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":192863},212149,{"$f":"'2022 Legal Max'!AN68*'Weighting Factors'!$O$5","v":114826},0,{"$f":"'2022 Legal Max'!AZ68","v":3}]
["D0257","Allen","Iola ",{"$f":"IF(ISNA(VLOOKUP($A69,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ68,VLOOKUP($A69,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":382461},420707,{"$f":"'2022 Legal Max'!AN69*'Weighting Factors'!$O$5","v":248947},0,{"$f":"'2022 Legal Max'!AZ69","v":23}]
["D0258","Allen","Humboldt ",{"$f":"IF(ISNA(VLOOKUP($A70,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ69,VLOOKUP($A70,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":140349},{"$f":"D70*$E$3","v":154384},{"$f":"'2022 Legal Max'!AN70*'Weighting Factors'!$O$5","v":115297},{"$f":"IF(F70-E70>0,E70-F70,0)","v":0},{"$f":"'2022 Legal Max'!AZ70","v":28}]
["D0259","Sedgwick","Wichita ",{"$f":"IF(ISNA(VLOOKUP($A71,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ70,VLOOKUP($A71,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":15524252},17076677,{"$f":"'2022 Legal Max'!AN71*'Weighting Factors'!$O$5","v":9156464},0,{"$f":"'2022 Legal Max'!AZ71","v":10}]
["D0260","Sedgwick","Derby ",{"$f":"IF(ISNA(VLOOKUP($A72,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ71,VLOOKUP($A72,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1823302},2005632,{"$f":"'2022 Legal Max'!AN72*'Weighting Factors'!$O$5","v":921435},0,{"$f":"'2022 Legal Max'!AZ72","v":22}]
["D0261","Sedgwick","Haysville ",{"$f":"IF(ISNA(VLOOKUP($A73,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ72,VLOOKUP($A73,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1458868},1604755,{"$f":"'2022 Legal Max'!AN73*'Weighting Factors'!$O$5","v":1374152},0,{"$f":"'2022 Legal Max'!AZ73","v":25}]
["D0262","Sedgwick","Valley Center Pub Sch ",{"$f":"IF(ISNA(VLOOKUP($A74,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ73,VLOOKUP($A74,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":819916},901908,{"$f":"'2022 Legal Max'!AN74*'Weighting Factors'!$O$5","v":923788},-21880,{"$f":"'2022 Legal Max'!AZ74","v":14}]
["D0263","Sedgwick","Mulvane ",{"$f":"IF(ISNA(VLOOKUP($A75,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ74,VLOOKUP($A75,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":362032},398235,{"$f":"'2022 Legal Max'!AN75*'Weighting Factors'!$O$5","v":248006},0,{"$f":"'2022 Legal Max'!AZ75","v":15}]
["D0264","Sedgwick","Clearwater ",{"$f":"IF(ISNA(VLOOKUP($A76,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ75,VLOOKUP($A76,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":309560},340516,{"$f":"'2022 Legal Max'!AN76*'Weighting Factors'!$O$5","v":407069},-66553,{"$f":"'2022 Legal Max'!AZ76","v":15}]
["D0265","Sedgwick","Goddard ",{"$f":"IF(ISNA(VLOOKUP($A77,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ76,VLOOKUP($A77,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":2500645},2750710,{"$f":"'2022 Legal Max'!AN77*'Weighting Factors'!$O$5","v":2325235},0,{"$f":"'2022 Legal Max'!AZ77","v":26}]
["D0266","Sedgwick","Maize ",{"$f":"IF(ISNA(VLOOKUP($A78,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ77,VLOOKUP($A78,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":2429939},2672933,{"$f":"'2022 Legal Max'!AN78*'Weighting Factors'!$O$5","v":2846189},-173256,{"$f":"'2022 Legal Max'!AZ78","v":24}]
["D0267","Sedgwick","Renwick ",{"$f":"IF(ISNA(VLOOKUP($A79,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ78,VLOOKUP($A79,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":424322},466754,{"$f":"'2022 Legal Max'!AN79*'Weighting Factors'!$O$5","v":584956},-118202,{"$f":"'2022 Legal Max'!AZ79","v":16}]
["D0268","Sedgwick","Cheney ",{"$f":"IF(ISNA(VLOOKUP($A80,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ79,VLOOKUP($A80,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":109898},120888,{"$f":"'2022 Legal Max'!AN80*'Weighting Factors'!$O$5","v":182122},-61234,{"$f":"'2022 Legal Max'!AZ80","v":25}]
["D0269","Rooks","Palco ",{"$f":"IF(ISNA(VLOOKUP($A81,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ80,VLOOKUP($A81,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":53566},58923,{"$f":"'2022 Legal Max'!AN81*'Weighting Factors'!$O$5","v":69178},-10255,{"$f":"'2022 Legal Max'!AZ81","v":10}]
["D0270","Rooks","Plainville ",{"$f":"IF(ISNA(VLOOKUP($A82,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ81,VLOOKUP($A82,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":85099},93609,{"$f":"'2022 Legal Max'!AN82*'Weighting Factors'!$O$5","v":49884},0,{"$f":"'2022 Legal Max'!AZ82","v":3}]
["D0271","Rooks","Stockton ",{"$f":"IF(ISNA(VLOOKUP($A83,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ82,VLOOKUP($A83,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":108927},119820,{"$f":"'2022 Legal Max'!AN83*'Weighting Factors'!$O$5","v":92708},0,{"$f":"'2022 Legal Max'!AZ83","v":13}]
["D0272","Mitchell","Waconda ",{"$f":"IF(ISNA(VLOOKUP($A84,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ83,VLOOKUP($A84,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":133378},146716,{"$f":"'2022 Legal Max'!AN84*'Weighting Factors'!$O$5","v":191064},-44348,{"$f":"'2022 Legal Max'!AZ84","v":10}]
["D0273","Mitchell","Beloit ",{"$f":"IF(ISNA(VLOOKUP($A85,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ84,VLOOKUP($A85,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":503839},554223,{"$f":"'2022 Legal Max'!AN85*'Weighting Factors'!$O$5","v":184946},0,{"$f":"'2022 Legal Max'!AZ85","v":10}]
["D0274","Logan","Oakley ",{"$f":"IF(ISNA(VLOOKUP($A86,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ85,VLOOKUP($A86,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":100226},110249,{"$f":"'2022 Legal Max'!AN86*'Weighting Factors'!$O$5","v":93179},0,{"$f":"'2022 Legal Max'!AZ86","v":20}]
["D0275","Logan","Triplains ",{"$f":"IF(ISNA(VLOOKUP($A87,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ86,VLOOKUP($A87,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":65127},71640,{"$f":"'2022 Legal Max'!AN87*'Weighting Factors'!$O$5","v":56943},0,{"$f":"'2022 Legal Max'!AZ87","v":13}]
["D0281","Graham","Graham County ",{"$f":"IF(ISNA(VLOOKUP($A88,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ87,VLOOKUP($A88,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":203289},223618,{"$f":"'2022 Legal Max'!AN88*'Weighting Factors'!$O$5","v":161886},0,{"$f":"'2022 Legal Max'!AZ88","v":18}]
["D0282","Elk","West Elk ",{"$f":"IF(ISNA(VLOOKUP($A89,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ88,VLOOKUP($A89,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":225358},247894,{"$f":"'2022 Legal Max'!AN89*'Weighting Factors'!$O$5","v":258359},-10465,{"$f":"'2022 Legal Max'!AZ89","v":24}]
["D0283","Elk","Elk Valley ",{"$f":"IF(ISNA(VLOOKUP($A90,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ89,VLOOKUP($A90,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":130205},143226,{"$f":"'2022 Legal Max'!AN90*'Weighting Factors'!$O$5","v":34824},0,{"$f":"'2022 Legal Max'!AZ90","v":13}]
["D0284","Chase","Chase County ",{"$f":"IF(ISNA(VLOOKUP($A91,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ90,VLOOKUP($A91,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":324563},357019,{"$f":"'2022 Legal Max'!AN91*'Weighting Factors'!$O$5","v":248477},0,{"$f":"'2022 Legal Max'!AZ91","v":22}]
["D0285","Chautauqua","Cedar Vale ",{"$f":"IF(ISNA(VLOOKUP($A92,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ91,VLOOKUP($A92,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":43193},47512,{"$f":"'2022 Legal Max'!AN92*'Weighting Factors'!$O$5","v":36236},0,{"$f":"'2022 Legal Max'!AZ92","v":13}]
["D0286","Chautauqua","Chautauqua Co Community ",{"$f":"IF(ISNA(VLOOKUP($A93,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ92,VLOOKUP($A93,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":194417},213859,{"$f":"'2022 Legal Max'!AN93*'Weighting Factors'!$O$5","v":153416},0,{"$f":"'2022 Legal Max'!AZ93","v":25}]
["D0287","Franklin","West Franklin ",{"$f":"IF(ISNA(VLOOKUP($A94,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ93,VLOOKUP($A94,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":377630},415393,{"$f":"'2022 Legal Max'!AN94*'Weighting Factors'!$O$5","v":394363},0,{"$f":"'2022 Legal Max'!AZ94","v":17}]
["D0288","Franklin","Central Heights ",{"$f":"IF(ISNA(VLOOKUP($A95,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ94,VLOOKUP($A95,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":281997},310197,{"$f":"'2022 Legal Max'!AN95*'Weighting Factors'!$O$5","v":318596},-8399,{"$f":"'2022 Legal Max'!AZ95","v":2}]
["D0289","Franklin","Wellsville ",{"$f":"IF(ISNA(VLOOKUP($A96,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ95,VLOOKUP($A96,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":336546},370201,{"$f":"'2022 Legal Max'!AN96*'Weighting Factors'!$O$5","v":221182},0,{"$f":"'2022 Legal Max'!AZ96","v":14}]
["D0290","Franklin","Ottawa ",{"$f":"IF(ISNA(VLOOKUP($A97,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ96,VLOOKUP($A97,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":474368},521805,{"$f":"'2022 Legal Max'!AN97*'Weighting Factors'!$O$5","v":348244},0,{"$f":"'2022 Legal Max'!AZ97","v":13}]
["D0291","Gove","Grinnell Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A98,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ97,VLOOKUP($A98,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":79265},87192,{"$f":"'2022 Legal Max'!AN98*'Weighting Factors'!$O$5","v":41883},0,{"$f":"'2022 Legal Max'!AZ98","v":15}]
["D0292","Gove","Wheatland ",{"$f":"IF(ISNA(VLOOKUP($A99,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ98,VLOOKUP($A99,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":103244},113568,{"$f":"'2022 Legal Max'!AN99*'Weighting Factors'!$O$5","v":103532},0,{"$f":"'2022 Legal Max'!AZ99","v":15}]
["D0293","Gove","Quinter Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A100,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ99,VLOOKUP($A100,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":89804},98784,{"$f":"'2022 Legal Max'!AN100*'Weighting Factors'!$O$5","v":111532},-12748,{"$f":"'2022 Legal Max'!AZ100","v":18}]
["D0294","Decatur","Oberlin ",{"$f":"IF(ISNA(VLOOKUP($A101,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ100,VLOOKUP($A101,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":232658},255924,{"$f":"'2022 Legal Max'!AN101*'Weighting Factors'!$O$5","v":158122},0,{"$f":"'2022 Legal Max'!AZ101","v":14}]
["D0297","Cheyenne","St Francis Comm Sch ",{"$f":"IF(ISNA(VLOOKUP($A102,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ101,VLOOKUP($A102,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":135365},148902,{"$f":"'2022 Legal Max'!AN102*'Weighting Factors'!$O$5","v":114826},0,{"$f":"'2022 Legal Max'!AZ102","v":13}]
["D0298","Lincoln","Lincoln ",{"$f":"IF(ISNA(VLOOKUP($A103,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ102,VLOOKUP($A103,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":298292},328121,{"$f":"'2022 Legal Max'!AN103*'Weighting Factors'!$O$5","v":163769},0,{"$f":"'2022 Legal Max'!AZ103","v":10}]
["D0299","Lincoln","Sylvan Grove ",{"$f":"IF(ISNA(VLOOKUP($A104,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ103,VLOOKUP($A104,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":135438},148982,{"$f":"'2022 Legal Max'!AN104*'Weighting Factors'!$O$5","v":238124},-89142,{"$f":"'2022 Legal Max'!AZ104","v":10}]
["D0300","Comanche","Comanche County ",{"$f":"IF(ISNA(VLOOKUP($A105,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ104,VLOOKUP($A105,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":302527},332780,{"$f":"'2022 Legal Max'!AN105*'Weighting Factors'!$O$5","v":261183},0,{"$f":"'2022 Legal Max'!AZ105","v":18}]
["D0303","Ness","Ness City ",{"$f":"IF(ISNA(VLOOKUP($A106,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ105,VLOOKUP($A106,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":100625},110688,{"$f":"'2022 Legal Max'!AN106*'Weighting Factors'!$O$5","v":50354},0,{"$f":"'2022 Legal Max'!AZ106","v":18}]
["D0305","Saline","Salina ",{"$f":"IF(ISNA(VLOOKUP($A107,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ106,VLOOKUP($A107,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1079481},1187429,{"$f":"'2022 Legal Max'!AN107*'Weighting Factors'!$O$5","v":786373},0,{"$f":"'2022 Legal Max'!AZ107","v":18}]
["D0306","Saline","Southeast Of Saline ",{"$f":"IF(ISNA(VLOOKUP($A108,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ107,VLOOKUP($A108,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":398834},438717,{"$f":"'2022 Legal Max'!AN108*'Weighting Factors'!$O$5","v":425893},0,{"$f":"'2022 Legal Max'!AZ108","v":13}]
["D0307","Saline","Ell-Saline ",{"$f":"IF(ISNA(VLOOKUP($A109,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ108,VLOOKUP($A109,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":296568},326225,{"$f":"'2022 Legal Max'!AN109*'Weighting Factors'!$O$5","v":220241},0,{"$f":"'2022 Legal Max'!AZ109","v":17}]
["D0308","Reno","Hutchinson Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A110,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ109,VLOOKUP($A110,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":347842},382626,{"$f":"'2022 Legal Max'!AN110*'Weighting Factors'!$O$5","v":74355},0,{"$f":"'2022 Legal Max'!AZ110","v":17}]
["D0309","Reno","Nickerson ",{"$f":"IF(ISNA(VLOOKUP($A111,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ110,VLOOKUP($A111,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":506967},557664,{"$f":"'2022 Legal Max'!AN111*'Weighting Factors'!$O$5","v":366597},0,{"$f":"'2022 Legal Max'!AZ111","v":14}]
["D0310","Reno","Fairfield ",{"$f":"IF(ISNA(VLOOKUP($A112,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ111,VLOOKUP($A112,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":310285},341314,{"$f":"'2022 Legal Max'!AN112*'Weighting Factors'!$O$5","v":305890},0,{"$f":"'2022 Legal Max'!AZ112","v":15}]
["D0311","Reno","Pretty Prairie ",{"$f":"IF(ISNA(VLOOKUP($A113,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ112,VLOOKUP($A113,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":110095},121105,{"$f":"'2022 Legal Max'!AN113*'Weighting Factors'!$O$5","v":156710},-35605,{"$f":"'2022 Legal Max'!AZ113","v":15}]
["D0312","Reno","Haven Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A114,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ113,VLOOKUP($A114,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":360444},396488,{"$f":"'2022 Legal Max'!AN114*'Weighting Factors'!$O$5","v":367068},0,{"$f":"'2022 Legal Max'!AZ114","v":20}]
["D0313","Reno","Buhler ",{"$f":"IF(ISNA(VLOOKUP($A115,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ114,VLOOKUP($A115,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":704811},775292,{"$f":"'2022 Legal Max'!AN115*'Weighting Factors'!$O$5","v":760960},0,{"$f":"'2022 Legal Max'!AZ115","v":23}]
["D0314","Thomas","Brewster ",{"$f":"IF(ISNA(VLOOKUP($A116,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ115,VLOOKUP($A116,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":63389},69728,{"$f":"'2022 Legal Max'!AN116*'Weighting Factors'!$O$5","v":50354},0,{"$f":"'2022 Legal Max'!AZ116","v":17}]
["D0315","Thomas","Colby Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A117,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ116,VLOOKUP($A117,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":228365},251202,{"$f":"'2022 Legal Max'!AN117*'Weighting Factors'!$O$5","v":252242},-1040,{"$f":"'2022 Legal Max'!AZ117","v":26}]
["D0316","Thomas","Golden Plains ",{"$f":"IF(ISNA(VLOOKUP($A118,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ117,VLOOKUP($A118,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":122869},135156,{"$f":"'2022 Legal Max'!AN118*'Weighting Factors'!$O$5","v":62119},0,{"$f":"'2022 Legal Max'!AZ118","v":18}]
["D0320","Pottawatomie","Wamego ",{"$f":"IF(ISNA(VLOOKUP($A119,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ118,VLOOKUP($A119,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":432144},475358,{"$f":"'2022 Legal Max'!AN119*'Weighting Factors'!$O$5","v":413657},0,{"$f":"'2022 Legal Max'!AZ119","v":14}]
["D0321","Pottawatomie","Kaw Valley ",{"$f":"IF(ISNA(VLOOKUP($A120,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ119,VLOOKUP($A120,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":129802},142782,{"$f":"'2022 Legal Max'!AN120*'Weighting Factors'!$O$5","v":384480},-241698,{"$f":"'2022 Legal Max'!AZ120","v":22}]
["D0322","Pottawatomie","Onaga-Havensville-Wheaton ",{"$f":"IF(ISNA(VLOOKUP($A121,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ120,VLOOKUP($A121,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":169184},186102,{"$f":"'2022 Legal Max'!AN121*'Weighting Factors'!$O$5","v":177887},0,{"$f":"'2022 Legal Max'!AZ121","v":11}]
["D0323","Pottawatomie","Rock Creek ",{"$f":"IF(ISNA(VLOOKUP($A122,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ121,VLOOKUP($A122,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":720205},792226,{"$f":"'2022 Legal Max'!AN122*'Weighting Factors'!$O$5","v":702135},0,{"$f":"'2022 Legal Max'!AZ122","v":17}]
["D0325","Phillips","Phillipsburg ",{"$f":"IF(ISNA(VLOOKUP($A123,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ122,VLOOKUP($A123,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":152041},167245,{"$f":"'2022 Legal Max'!AN123*'Weighting Factors'!$O$5","v":131297},0,{"$f":"'2022 Legal Max'!AZ123","v":1}]
["D0326","Phillips","Logan ",{"$f":"IF(ISNA(VLOOKUP($A124,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ123,VLOOKUP($A124,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":66991},73690,{"$f":"'2022 Legal Max'!AN124*'Weighting Factors'!$O$5","v":68708},0,{"$f":"'2022 Legal Max'!AZ124","v":12}]
["D0327","Ellsworth","Ellsworth ",{"$f":"IF(ISNA(VLOOKUP($A125,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ124,VLOOKUP($A125,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":183397},201737,{"$f":"'2022 Legal Max'!AN125*'Weighting Factors'!$O$5","v":309655},-107918,{"$f":"'2022 Legal Max'!AZ125","v":3}]
["D0329","Wabaunsee","Mill Creek Valley ",{"$f":"IF(ISNA(VLOOKUP($A126,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ125,VLOOKUP($A126,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":271929},299122,{"$f":"'2022 Legal Max'!AN126*'Weighting Factors'!$O$5","v":276242},0,{"$f":"'2022 Legal Max'!AZ126","v":14}]
["D0330","Wabaunsee","Mission Valley ",{"$f":"IF(ISNA(VLOOKUP($A127,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ126,VLOOKUP($A127,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":345376},379914,{"$f":"'2022 Legal Max'!AN127*'Weighting Factors'!$O$5","v":356715},0,{"$f":"'2022 Legal Max'!AZ127","v":14}]
["D0331","Kingman","Kingman - Norwich ",{"$f":"IF(ISNA(VLOOKUP($A128,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ127,VLOOKUP($A128,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":360816},396898,{"$f":"'2022 Legal Max'!AN128*'Weighting Factors'!$O$5","v":294596},0,{"$f":"'2022 Legal Max'!AZ128","v":15}]
["D0332","Kingman","Cunningham ",{"$f":"IF(ISNA(VLOOKUP($A129,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ128,VLOOKUP($A129,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":195312},214843,{"$f":"'2022 Legal Max'!AN129*'Weighting Factors'!$O$5","v":120474},0,{"$f":"'2022 Legal Max'!AZ129","v":25}]
["D0333","Cloud","Concordia ",{"$f":"IF(ISNA(VLOOKUP($A130,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ129,VLOOKUP($A130,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":374555},412011,{"$f":"'2022 Legal Max'!AN130*'Weighting Factors'!$O$5","v":203299},0,{"$f":"'2022 Legal Max'!AZ130","v":17}]
["D0334","Cloud","Southern Cloud ",{"$f":"IF(ISNA(VLOOKUP($A131,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ130,VLOOKUP($A131,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":73321},80653,{"$f":"'2022 Legal Max'!AN131*'Weighting Factors'!$O$5","v":37177},0,{"$f":"'2022 Legal Max'!AZ131","v":17}]
["D0335","Jackson","North Jackson ",{"$f":"IF(ISNA(VLOOKUP($A132,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ131,VLOOKUP($A132,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":201093},221202,{"$f":"'2022 Legal Max'!AN132*'Weighting Factors'!$O$5","v":251300},-30098,{"$f":"'2022 Legal Max'!AZ132","v":22}]
["D0336","Jackson","Holton ",{"$f":"IF(ISNA(VLOOKUP($A133,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ132,VLOOKUP($A133,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":406823},447505,{"$f":"'2022 Legal Max'!AN133*'Weighting Factors'!$O$5","v":315302},0,{"$f":"'2022 Legal Max'!AZ133","v":12}]
["D0337","Jackson","Royal Valley ",{"$f":"IF(ISNA(VLOOKUP($A134,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ133,VLOOKUP($A134,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":510855},{"$f":"D134*$E$3","v":561941},{"$f":"'2022 Legal Max'!AN134*'Weighting Factors'!$O$5","v":478600},{"$f":"IF(F134-E134>0,E134-F134,0)","v":0},{"$f":"'2022 Legal Max'!AZ134","v":14}]
["D0338","Jefferson","Valley Falls ",{"$f":"IF(ISNA(VLOOKUP($A135,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ134,VLOOKUP($A135,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":75159},82675,{"$f":"'2022 Legal Max'!AN135*'Weighting Factors'!$O$5","v":136474},-53799,{"$f":"'2022 Legal Max'!AZ135","v":5}]
["D0339","Jefferson","Jefferson County North ",{"$f":"IF(ISNA(VLOOKUP($A136,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ135,VLOOKUP($A136,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":288865},317752,{"$f":"'2022 Legal Max'!AN136*'Weighting Factors'!$O$5","v":192005},0,{"$f":"'2022 Legal Max'!AZ136","v":8}]
["D0340","Jefferson","Jefferson West ",{"$f":"IF(ISNA(VLOOKUP($A137,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ136,VLOOKUP($A137,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":351348},386483,{"$f":"'2022 Legal Max'!AN137*'Weighting Factors'!$O$5","v":353421},0,{"$f":"'2022 Legal Max'!AZ137","v":3}]
["D0341","Jefferson","Oskaloosa Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A138,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ137,VLOOKUP($A138,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":424662},467128,{"$f":"'2022 Legal Max'!AN138*'Weighting Factors'!$O$5","v":227770},0,{"$f":"'2022 Legal Max'!AZ138","v":17}]
["D0342","Jefferson","McLouth ",{"$f":"IF(ISNA(VLOOKUP($A139,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ138,VLOOKUP($A139,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":238118},261930,{"$f":"'2022 Legal Max'!AN139*'Weighting Factors'!$O$5","v":194358},0,{"$f":"'2022 Legal Max'!AZ139","v":18}]
["D0343","Jefferson","Perry Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A140,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ139,VLOOKUP($A140,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":411322},452454,{"$f":"'2022 Legal Max'!AN140*'Weighting Factors'!$O$5","v":370833},0,{"$f":"'2022 Legal Max'!AZ140","v":9}]
["D0344","Linn","Pleasanton ",{"$f":"IF(ISNA(VLOOKUP($A141,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ140,VLOOKUP($A141,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":75190},82709,{"$f":"'2022 Legal Max'!AN141*'Weighting Factors'!$O$5","v":65413},0,{"$f":"'2022 Legal Max'!AZ141","v":15}]
["D0345","Shawnee","Seaman ",{"$f":"IF(ISNA(VLOOKUP($A142,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ141,VLOOKUP($A142,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1185031},1303534,{"$f":"'2022 Legal Max'!AN142*'Weighting Factors'!$O$5","v":1144029},0,{"$f":"'2022 Legal Max'!AZ142","v":5}]
["D0346","Linn","Jayhawk ",{"$f":"IF(ISNA(VLOOKUP($A143,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ142,VLOOKUP($A143,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":315025},346528,{"$f":"'2022 Legal Max'!AN143*'Weighting Factors'!$O$5","v":325655},0,{"$f":"'2022 Legal Max'!AZ143","v":14}]
["D0347","Edwards","Kinsley-Offerle ",{"$f":"IF(ISNA(VLOOKUP($A144,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ143,VLOOKUP($A144,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":178094},195903,{"$f":"'2022 Legal Max'!AN144*'Weighting Factors'!$O$5","v":151533},0,{"$f":"'2022 Legal Max'!AZ144","v":19}]
["D0348","Douglas","Baldwin City ",{"$f":"IF(ISNA(VLOOKUP($A145,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ144,VLOOKUP($A145,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":439259},483185,{"$f":"'2022 Legal Max'!AN145*'Weighting Factors'!$O$5","v":396716},0,{"$f":"'2022 Legal Max'!AZ145","v":14}]
["D0349","Stafford","Stafford ",{"$f":"IF(ISNA(VLOOKUP($A146,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ145,VLOOKUP($A146,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":39234},43157,{"$f":"'2022 Legal Max'!AN146*'Weighting Factors'!$O$5","v":19295},0,{"$f":"'2022 Legal Max'!AZ146","v":14}]
["D0350","Stafford","St John-Hudson ",{"$f":"IF(ISNA(VLOOKUP($A147,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ146,VLOOKUP($A147,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":55349},60884,{"$f":"'2022 Legal Max'!AN147*'Weighting Factors'!$O$5","v":86120},-25236,{"$f":"'2022 Legal Max'!AZ147","v":17}]
["D0351","Stafford","Macksville ",{"$f":"IF(ISNA(VLOOKUP($A148,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ147,VLOOKUP($A148,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":172334},189567,{"$f":"'2022 Legal Max'!AN148*'Weighting Factors'!$O$5","v":89414},0,{"$f":"'2022 Legal Max'!AZ148","v":13}]
["D0352","Sherman","Goodland ",{"$f":"IF(ISNA(VLOOKUP($A149,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ148,VLOOKUP($A149,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":208492},229341,{"$f":"'2022 Legal Max'!AN149*'Weighting Factors'!$O$5","v":224006},0,{"$f":"'2022 Legal Max'!AZ149","v":19}]
["D0353","Sumner","Wellington ",{"$f":"IF(ISNA(VLOOKUP($A150,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ149,VLOOKUP($A150,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":345506},380057,{"$f":"'2022 Legal Max'!AN150*'Weighting Factors'!$O$5","v":218358},0,{"$f":"'2022 Legal Max'!AZ150","v":14}]
["D0355","Barton","Ellinwood Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A151,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ150,VLOOKUP($A151,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":67659},74425,{"$f":"'2022 Legal Max'!AN151*'Weighting Factors'!$O$5","v":68708},0,{"$f":"'2022 Legal Max'!AZ151","v":17}]
["D0356","Sumner","Conway Springs ",{"$f":"IF(ISNA(VLOOKUP($A152,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ151,VLOOKUP($A152,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":257296},283026,{"$f":"'2022 Legal Max'!AN152*'Weighting Factors'!$O$5","v":154357},0,{"$f":"'2022 Legal Max'!AZ152","v":14}]
["D0357","Sumner","Belle Plaine ",{"$f":"IF(ISNA(VLOOKUP($A153,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ152,VLOOKUP($A153,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":163109},179420,{"$f":"'2022 Legal Max'!AN153*'Weighting Factors'!$O$5","v":158592},0,{"$f":"'2022 Legal Max'!AZ153","v":8}]
["D0358","Sumner","Oxford ",{"$f":"IF(ISNA(VLOOKUP($A154,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ153,VLOOKUP($A154,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":134976},148474,{"$f":"'2022 Legal Max'!AN154*'Weighting Factors'!$O$5","v":104944},0,{"$f":"'2022 Legal Max'!AZ154","v":13}]
["D0359","Sumner","Argonia Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A155,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ154,VLOOKUP($A155,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":39279},43207,{"$f":"'2022 Legal Max'!AN155*'Weighting Factors'!$O$5","v":45648},-2441,{"$f":"'2022 Legal Max'!AZ155","v":11}]
["D0360","Sumner","Caldwell ",{"$f":"IF(ISNA(VLOOKUP($A156,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ155,VLOOKUP($A156,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":32301},35531,{"$f":"'2022 Legal Max'!AN156*'Weighting Factors'!$O$5","v":62119},-26588,{"$f":"'2022 Legal Max'!AZ156","v":21}]
["D0361","Harper","Anthony-Harper ",{"$f":"IF(ISNA(VLOOKUP($A157,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ156,VLOOKUP($A157,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":484306},532737,{"$f":"'2022 Legal Max'!AN157*'Weighting Factors'!$O$5","v":456011},0,{"$f":"'2022 Legal Max'!AZ157","v":13}]
["D0362","Linn","Prairie View ",{"$f":"IF(ISNA(VLOOKUP($A158,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ157,VLOOKUP($A158,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":522706},574977,{"$f":"'2022 Legal Max'!AN158*'Weighting Factors'!$O$5","v":605192},-30215,{"$f":"'2022 Legal Max'!AZ158","v":19}]
["D0363","Finney","Holcomb ",{"$f":"IF(ISNA(VLOOKUP($A159,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ158,VLOOKUP($A159,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":256105},281716,{"$f":"'2022 Legal Max'!AN159*'Weighting Factors'!$O$5","v":65884},0,{"$f":"'2022 Legal Max'!AZ159","v":17}]
["D0364","Marshall","Marysville ",{"$f":"IF(ISNA(VLOOKUP($A160,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ159,VLOOKUP($A160,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":184470},202917,{"$f":"'2022 Legal Max'!AN160*'Weighting Factors'!$O$5","v":248006},-45089,{"$f":"'2022 Legal Max'!AZ160","v":14}]
["D0365","Anderson","Garnett ",{"$f":"IF(ISNA(VLOOKUP($A161,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ160,VLOOKUP($A161,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":680757},748833,{"$f":"'2022 Legal Max'!AN161*'Weighting Factors'!$O$5","v":352479},0,{"$f":"'2022 Legal Max'!AZ161","v":7}]
["D0366","Woodson","Woodson ",{"$f":"IF(ISNA(VLOOKUP($A162,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ161,VLOOKUP($A162,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":236472},260119,{"$f":"'2022 Legal Max'!AN162*'Weighting Factors'!$O$5","v":180240},0,{"$f":"'2022 Legal Max'!AZ162","v":13}]
["D0367","Miami","Osawatomie ",{"$f":"IF(ISNA(VLOOKUP($A163,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ162,VLOOKUP($A163,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":303588},333947,{"$f":"'2022 Legal Max'!AN163*'Weighting Factors'!$O$5","v":163298},0,{"$f":"'2022 Legal Max'!AZ163","v":8}]
["D0368","Miami","Paola ",{"$f":"IF(ISNA(VLOOKUP($A164,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ163,VLOOKUP($A164,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":652173},717390,{"$f":"'2022 Legal Max'!AN164*'Weighting Factors'!$O$5","v":590603},0,{"$f":"'2022 Legal Max'!AZ164","v":5}]
["D0369","Harvey","Burrton ",{"$f":"IF(ISNA(VLOOKUP($A165,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ164,VLOOKUP($A165,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":51468},56615,{"$f":"'2022 Legal Max'!AN165*'Weighting Factors'!$O$5","v":32001},0,{"$f":"'2022 Legal Max'!AZ165","v":15}]
["D0371","Gray","Montezuma ",{"$f":"IF(ISNA(VLOOKUP($A166,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ165,VLOOKUP($A166,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":112299},123529,{"$f":"'2022 Legal Max'!AN166*'Weighting Factors'!$O$5","v":88473},0,{"$f":"'2022 Legal Max'!AZ166","v":19}]
["D0372","Shawnee","Silver Lake ",{"$f":"IF(ISNA(VLOOKUP($A167,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ166,VLOOKUP($A167,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":224274},246701,{"$f":"'2022 Legal Max'!AN167*'Weighting Factors'!$O$5","v":248006},-1305,{"$f":"'2022 Legal Max'!AZ167","v":10}]
["D0373","Harvey","Newton ",{"$f":"IF(ISNA(VLOOKUP($A168,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ167,VLOOKUP($A168,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":605049},665554,{"$f":"'2022 Legal Max'!AN168*'Weighting Factors'!$O$5","v":670134},-4580,{"$f":"'2022 Legal Max'!AZ168","v":19}]
["D0374","Haskell","Sublette ",{"$f":"IF(ISNA(VLOOKUP($A169,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ168,VLOOKUP($A169,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":146939},161633,{"$f":"'2022 Legal Max'!AN169*'Weighting Factors'!$O$5","v":107767},0,{"$f":"'2022 Legal Max'!AZ169","v":10}]
["D0375","Butler","Circle ",{"$f":"IF(ISNA(VLOOKUP($A170,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ169,VLOOKUP($A170,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":381904},420094,{"$f":"'2022 Legal Max'!AN170*'Weighting Factors'!$O$5","v":372245},0,{"$f":"'2022 Legal Max'!AZ170","v":24}]
["D0376","Rice","Sterling ",{"$f":"IF(ISNA(VLOOKUP($A171,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ170,VLOOKUP($A171,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":143582},157940,{"$f":"'2022 Legal Max'!AN171*'Weighting Factors'!$O$5","v":88002},0,{"$f":"'2022 Legal Max'!AZ171","v":12}]
["D0377","Atchison","Atchison Co Comm Schools ",{"$f":"IF(ISNA(VLOOKUP($A172,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ171,VLOOKUP($A172,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":563911},620302,{"$f":"'2022 Legal Max'!AN172*'Weighting Factors'!$O$5","v":326596},0,{"$f":"'2022 Legal Max'!AZ172","v":11}]
["D0378","Riley","Riley County ",{"$f":"IF(ISNA(VLOOKUP($A173,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ172,VLOOKUP($A173,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":393722},433094,{"$f":"'2022 Legal Max'!AN173*'Weighting Factors'!$O$5","v":371774},0,{"$f":"'2022 Legal Max'!AZ173","v":11}]
["D0379","Clay","Clay Center ",{"$f":"IF(ISNA(VLOOKUP($A174,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ173,VLOOKUP($A174,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":502461},552707,{"$f":"'2022 Legal Max'!AN174*'Weighting Factors'!$O$5","v":441423},0,{"$f":"'2022 Legal Max'!AZ174","v":19}]
["D0380","Marshall","Vermillion ",{"$f":"IF(ISNA(VLOOKUP($A175,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ174,VLOOKUP($A175,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":327210},359931,{"$f":"'2022 Legal Max'!AN175*'Weighting Factors'!$O$5","v":334597},0,{"$f":"'2022 Legal Max'!AZ175","v":13}]
["D0381","Ford","Spearville ",{"$f":"IF(ISNA(VLOOKUP($A176,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ175,VLOOKUP($A176,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":118115},129927,{"$f":"'2022 Legal Max'!AN176*'Weighting Factors'!$O$5","v":78120},0,{"$f":"'2022 Legal Max'!AZ176","v":19}]
["D0382","Pratt","Pratt ",{"$f":"IF(ISNA(VLOOKUP($A177,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ176,VLOOKUP($A177,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":226735},249409,{"$f":"'2022 Legal Max'!AN177*'Weighting Factors'!$O$5","v":172710},0,{"$f":"'2022 Legal Max'!AZ177","v":17}]
["D0383","Riley","Manhattan-Ogden ",{"$f":"IF(ISNA(VLOOKUP($A178,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ177,VLOOKUP($A178,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1858695},2044565,{"$f":"'2022 Legal Max'!AN178*'Weighting Factors'!$O$5","v":1757691},0,{"$f":"'2022 Legal Max'!AZ178","v":21}]
["D0384","Riley","Blue Valley ",{"$f":"IF(ISNA(VLOOKUP($A179,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ178,VLOOKUP($A179,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":228411},251252,{"$f":"'2022 Legal Max'!AN179*'Weighting Factors'!$O$5","v":192946},0,{"$f":"'2022 Legal Max'!AZ179","v":10}]
["D0385","Butler","Andover ",{"$f":"IF(ISNA(VLOOKUP($A180,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ179,VLOOKUP($A180,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1611129},1772242,{"$f":"'2022 Legal Max'!AN180*'Weighting Factors'!$O$5","v":1088027},0,{"$f":"'2022 Legal Max'!AZ180","v":14}]
["D0386","Greenwood","Madison-Virgil ",{"$f":"IF(ISNA(VLOOKUP($A181,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ180,VLOOKUP($A181,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":105027},115530,{"$f":"'2022 Legal Max'!AN181*'Weighting Factors'!$O$5","v":65413},0,{"$f":"'2022 Legal Max'!AZ181","v":14}]
["D0387","Wilson","Altoona-Midway ",{"$f":"IF(ISNA(VLOOKUP($A182,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ181,VLOOKUP($A182,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":145080},159588,{"$f":"'2022 Legal Max'!AN182*'Weighting Factors'!$O$5","v":152945},0,{"$f":"'2022 Legal Max'!AZ182","v":17}]
["D0388","Ellis","Ellis ",{"$f":"IF(ISNA(VLOOKUP($A183,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ182,VLOOKUP($A183,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":128488},141337,{"$f":"'2022 Legal Max'!AN183*'Weighting Factors'!$O$5","v":55531},0,{"$f":"'2022 Legal Max'!AZ183","v":17}]
["D0389","Greenwood","Eureka ",{"$f":"IF(ISNA(VLOOKUP($A184,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ183,VLOOKUP($A184,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":179384},197322,{"$f":"'2022 Legal Max'!AN184*'Weighting Factors'!$O$5","v":226829},-29507,{"$f":"'2022 Legal Max'!AZ184","v":13}]
["D0390","Greenwood","Hamilton ",{"$f":"IF(ISNA(VLOOKUP($A185,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ184,VLOOKUP($A185,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":47073},51780,{"$f":"'2022 Legal Max'!AN185*'Weighting Factors'!$O$5","v":28707},0,{"$f":"'2022 Legal Max'!AZ185","v":19}]
["D0392","Osborne","Osborne County ",{"$f":"IF(ISNA(VLOOKUP($A186,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ185,VLOOKUP($A186,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":144314},158745,{"$f":"'2022 Legal Max'!AN186*'Weighting Factors'!$O$5","v":155769},0,{"$f":"'2022 Legal Max'!AZ186","v":12}]
["D0393","Dickinson","Solomon ",{"$f":"IF(ISNA(VLOOKUP($A187,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ186,VLOOKUP($A187,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":103502},113852,{"$f":"'2022 Legal Max'!AN187*'Weighting Factors'!$O$5","v":99767},0,{"$f":"'2022 Legal Max'!AZ187","v":17}]
["D0394","Butler","Rose Hill Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A188,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ187,VLOOKUP($A188,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":249693},274662,{"$f":"'2022 Legal Max'!AN188*'Weighting Factors'!$O$5","v":409422},-134760,{"$f":"'2022 Legal Max'!AZ188","v":14}]
["D0395","Rush","LaCrosse ",{"$f":"IF(ISNA(VLOOKUP($A189,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ188,VLOOKUP($A189,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":149634},164597,{"$f":"'2022 Legal Max'!AN189*'Weighting Factors'!$O$5","v":100708},0,{"$f":"'2022 Legal Max'!AZ189","v":14}]
["D0396","Butler","Douglass Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A190,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ189,VLOOKUP($A190,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":167112},183823,{"$f":"'2022 Legal Max'!AN190*'Weighting Factors'!$O$5","v":178828},0,{"$f":"'2022 Legal Max'!AZ190","v":13}]
["D0397","Marion","Centre ",{"$f":"IF(ISNA(VLOOKUP($A191,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ190,VLOOKUP($A191,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":195721},215293,{"$f":"'2022 Legal Max'!AN191*'Weighting Factors'!$O$5","v":170828},0,{"$f":"'2022 Legal Max'!AZ191","v":14}]
["D0398","Marion","Peabody-Burns ",{"$f":"IF(ISNA(VLOOKUP($A192,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ191,VLOOKUP($A192,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":103731},114104,{"$f":"'2022 Legal Max'!AN192*'Weighting Factors'!$O$5","v":79061},0,{"$f":"'2022 Legal Max'!AZ192","v":2}]
["D0399","Russell","Paradise ",{"$f":"IF(ISNA(VLOOKUP($A193,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ192,VLOOKUP($A193,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":96239},105863,{"$f":"'2022 Legal Max'!AN193*'Weighting Factors'!$O$5","v":36707},0,{"$f":"'2022 Legal Max'!AZ193","v":10}]
["D0400","McPherson","Smoky Valley ",{"$f":"IF(ISNA(VLOOKUP($A194,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ193,VLOOKUP($A194,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":412608},453869,{"$f":"'2022 Legal Max'!AN194*'Weighting Factors'!$O$5","v":251771},0,{"$f":"'2022 Legal Max'!AZ194","v":17}]
["D0401","Rice","Chase-Raymond ",{"$f":"IF(ISNA(VLOOKUP($A195,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ194,VLOOKUP($A195,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":41808},45989,{"$f":"'2022 Legal Max'!AN195*'Weighting Factors'!$O$5","v":25883},0,{"$f":"'2022 Legal Max'!AZ195","v":12}]
["D0402","Butler","Augusta ",{"$f":"IF(ISNA(VLOOKUP($A196,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ195,VLOOKUP($A196,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":242233},266456,{"$f":"'2022 Legal Max'!AN196*'Weighting Factors'!$O$5","v":245653},0,{"$f":"'2022 Legal Max'!AZ196","v":25}]
["D0403","Rush","Otis-Bison ",{"$f":"IF(ISNA(VLOOKUP($A197,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ196,VLOOKUP($A197,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":122222},134444,{"$f":"'2022 Legal Max'!AN197*'Weighting Factors'!$O$5","v":111062},0,{"$f":"'2022 Legal Max'!AZ197","v":25}]
["D0404","Cherokee","Riverton ",{"$f":"IF(ISNA(VLOOKUP($A198,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ197,VLOOKUP($A198,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":214455},{"$f":"D198*$E$3","v":235901},{"$f":"'2022 Legal Max'!AN198*'Weighting Factors'!$O$5","v":189181},{"$f":"IF(F198-E198>0,E198-F198,0)","v":0},{"$f":"'2022 Legal Max'!AZ198","v":13}]
["D0405","Rice","Lyons ",{"$f":"IF(ISNA(VLOOKUP($A199,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ198,VLOOKUP($A199,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":82635},90899,{"$f":"'2022 Legal Max'!AN199*'Weighting Factors'!$O$5","v":29648},0,{"$f":"'2022 Legal Max'!AZ199","v":19}]
["D0407","Russell","Russell County ",{"$f":"IF(ISNA(VLOOKUP($A200,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ199,VLOOKUP($A200,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":252096},277306,{"$f":"'2022 Legal Max'!AN200*'Weighting Factors'!$O$5","v":144474},0,{"$f":"'2022 Legal Max'!AZ200","v":16}]
["D0408","Marion","Marion-Florence ",{"$f":"IF(ISNA(VLOOKUP($A201,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ200,VLOOKUP($A201,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":168107},184918,{"$f":"'2022 Legal Max'!AN201*'Weighting Factors'!$O$5","v":187299},-2381,{"$f":"'2022 Legal Max'!AZ201","v":11}]
["D0409","Atchison","Atchison Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A202,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ201,VLOOKUP($A202,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":352167},387384,{"$f":"'2022 Legal Max'!AN202*'Weighting Factors'!$O$5","v":197181},0,{"$f":"'2022 Legal Max'!AZ202","v":14}]
["D0410","Marion","Durham-Hillsboro-Lehigh ",{"$f":"IF(ISNA(VLOOKUP($A203,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ202,VLOOKUP($A203,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":205926},226519,{"$f":"'2022 Legal Max'!AN203*'Weighting Factors'!$O$5","v":169887},0,{"$f":"'2022 Legal Max'!AZ203","v":17}]
["D0411","Marion","Goessel ",{"$f":"IF(ISNA(VLOOKUP($A204,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ203,VLOOKUP($A204,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":108943},119837,{"$f":"'2022 Legal Max'!AN204*'Weighting Factors'!$O$5","v":119532},0,{"$f":"'2022 Legal Max'!AZ204","v":25}]
["D0412","Sheridan","Hoxie Community Schools ",{"$f":"IF(ISNA(VLOOKUP($A205,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ204,VLOOKUP($A205,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":237219},260941,{"$f":"'2022 Legal Max'!AN205*'Weighting Factors'!$O$5","v":171298},0,{"$f":"'2022 Legal Max'!AZ205","v":17}]
["D0413","Neosho","Chanute Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A206,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ205,VLOOKUP($A206,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":610312},671343,{"$f":"'2022 Legal Max'!AN206*'Weighting Factors'!$O$5","v":419775},0,{"$f":"'2022 Legal Max'!AZ206","v":18}]
["D0415","Brown","Hiawatha ",{"$f":"IF(ISNA(VLOOKUP($A207,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ206,VLOOKUP($A207,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":267682},294450,{"$f":"'2022 Legal Max'!AN207*'Weighting Factors'!$O$5","v":296478},-2028,{"$f":"'2022 Legal Max'!AZ207","v":13}]
["D0416","Miami","Louisburg ",{"$f":"IF(ISNA(VLOOKUP($A208,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ207,VLOOKUP($A208,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":407695},448465,{"$f":"'2022 Legal Max'!AN208*'Weighting Factors'!$O$5","v":514366},-65901,{"$f":"'2022 Legal Max'!AZ208","v":11}]
["D0417","Morris","Morris County ",{"$f":"IF(ISNA(VLOOKUP($A209,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ208,VLOOKUP($A209,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":406026},446629,{"$f":"'2022 Legal Max'!AN209*'Weighting Factors'!$O$5","v":325185},0,{"$f":"'2022 Legal Max'!AZ209","v":3}]
["D0418","McPherson","McPherson ",{"$f":"IF(ISNA(VLOOKUP($A210,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ209,VLOOKUP($A210,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":337672},371439,{"$f":"'2022 Legal Max'!AN210*'Weighting Factors'!$O$5","v":163298},0,{"$f":"'2022 Legal Max'!AZ210","v":15}]
["D0419","McPherson","Canton-Galva ",{"$f":"IF(ISNA(VLOOKUP($A211,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ210,VLOOKUP($A211,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":121255},133381,{"$f":"'2022 Legal Max'!AN211*'Weighting Factors'!$O$5","v":176475},-43094,{"$f":"'2022 Legal Max'!AZ211","v":5}]
["D0420","Osage","Osage City ",{"$f":"IF(ISNA(VLOOKUP($A212,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ211,VLOOKUP($A212,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":178363},196199,{"$f":"'2022 Legal Max'!AN212*'Weighting Factors'!$O$5","v":103061},0,{"$f":"'2022 Legal Max'!AZ212","v":13}]
["D0421","Osage","Lyndon ",{"$f":"IF(ISNA(VLOOKUP($A213,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ212,VLOOKUP($A213,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":119374},131311,{"$f":"'2022 Legal Max'!AN213*'Weighting Factors'!$O$5","v":153886},-22575,{"$f":"'2022 Legal Max'!AZ213","v":15}]
["D0422","Kiowa","Kiowa County ",{"$f":"IF(ISNA(VLOOKUP($A214,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ213,VLOOKUP($A214,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":166241},182865,{"$f":"'2022 Legal Max'!AN214*'Weighting Factors'!$O$5","v":139768},0,{"$f":"'2022 Legal Max'!AZ214","v":19}]
["D0423","McPherson","Moundridge ",{"$f":"IF(ISNA(VLOOKUP($A215,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ214,VLOOKUP($A215,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":101430},111573,{"$f":"'2022 Legal Max'!AN215*'Weighting Factors'!$O$5","v":133650},-22077,{"$f":"'2022 Legal Max'!AZ215","v":10}]
["D0426","Republic","Pike Valley ",{"$f":"IF(ISNA(VLOOKUP($A216,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ215,VLOOKUP($A216,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":121427},133570,{"$f":"'2022 Legal Max'!AN216*'Weighting Factors'!$O$5","v":97414},0,{"$f":"'2022 Legal Max'!AZ216","v":21}]
["D0428","Barton","Great Bend ",{"$f":"IF(ISNA(VLOOKUP($A217,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ216,VLOOKUP($A217,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":63289},69618,{"$f":"'2022 Legal Max'!AN217*'Weighting Factors'!$O$5","v":174593},-104975,{"$f":"'2022 Legal Max'!AZ217","v":16}]
["D0429","Doniphan","Troy Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A218,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ217,VLOOKUP($A218,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":97210},106931,{"$f":"'2022 Legal Max'!AN218*'Weighting Factors'!$O$5","v":78120},0,{"$f":"'2022 Legal Max'!AZ218","v":17}]
["D0430","Brown","South Brown County ",{"$f":"IF(ISNA(VLOOKUP($A219,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ218,VLOOKUP($A219,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":287326},316059,{"$f":"'2022 Legal Max'!AN219*'Weighting Factors'!$O$5","v":247065},0,{"$f":"'2022 Legal Max'!AZ219","v":17}]
["D0431","Barton","Hoisington ",{"$f":"IF(ISNA(VLOOKUP($A220,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ219,VLOOKUP($A220,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":137456},151202,{"$f":"'2022 Legal Max'!AN220*'Weighting Factors'!$O$5","v":97885},0,{"$f":"'2022 Legal Max'!AZ220","v":17}]
["D0432","Ellis","Victoria ",{"$f":"IF(ISNA(VLOOKUP($A221,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ220,VLOOKUP($A221,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":49927},54920,{"$f":"'2022 Legal Max'!AN221*'Weighting Factors'!$O$5","v":56943},-2023,{"$f":"'2022 Legal Max'!AZ221","v":12}]
["D0434","Osage","Santa Fe Trail ",{"$f":"IF(ISNA(VLOOKUP($A222,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ221,VLOOKUP($A222,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":756645},832310,{"$f":"'2022 Legal Max'!AN222*'Weighting Factors'!$O$5","v":615074},0,{"$f":"'2022 Legal Max'!AZ222","v":10}]
["D0435","Dickinson","Abilene ",{"$f":"IF(ISNA(VLOOKUP($A223,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ222,VLOOKUP($A223,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":295886},325475,{"$f":"'2022 Legal Max'!AN223*'Weighting Factors'!$O$5","v":189181},0,{"$f":"'2022 Legal Max'!AZ223","v":23}]
["D0436","Montgomery","Caney Valley ",{"$f":"IF(ISNA(VLOOKUP($A224,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ223,VLOOKUP($A224,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":312890},344179,{"$f":"'2022 Legal Max'!AN224*'Weighting Factors'!$O$5","v":256477},0,{"$f":"'2022 Legal Max'!AZ224","v":19}]
["D0437","Shawnee","Auburn Washburn ",{"$f":"IF(ISNA(VLOOKUP($A225,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ224,VLOOKUP($A225,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1760927},1937020,{"$f":"'2022 Legal Max'!AN225*'Weighting Factors'!$O$5","v":1873459},0,{"$f":"'2022 Legal Max'!AZ225","v":16}]
["D0438","Pratt","Skyline Schools ",{"$f":"IF(ISNA(VLOOKUP($A226,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ225,VLOOKUP($A226,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":193645},213010,{"$f":"'2022 Legal Max'!AN226*'Weighting Factors'!$O$5","v":142592},0,{"$f":"'2022 Legal Max'!AZ226","v":21}]
["D0439","Harvey","Sedgwick Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A227,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ226,VLOOKUP($A227,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":101443},111587,{"$f":"'2022 Legal Max'!AN227*'Weighting Factors'!$O$5","v":49413},0,{"$f":"'2022 Legal Max'!AZ227","v":14}]
["D0440","Harvey","Halstead ",{"$f":"IF(ISNA(VLOOKUP($A228,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ227,VLOOKUP($A228,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":236285},259914,{"$f":"'2022 Legal Max'!AN228*'Weighting Factors'!$O$5","v":309184},-49270,{"$f":"'2022 Legal Max'!AZ228","v":21}]
["D0443","Ford","Dodge City ",{"$f":"IF(ISNA(VLOOKUP($A229,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ228,VLOOKUP($A229,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1456991},1602690,{"$f":"'2022 Legal Max'!AN229*'Weighting Factors'!$O$5","v":2123818},-521128,{"$f":"'2022 Legal Max'!AZ229","v":14}]
["D0444","Rice","Little River ",{"$f":"IF(ISNA(VLOOKUP($A230,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ229,VLOOKUP($A230,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":137420},151162,{"$f":"'2022 Legal Max'!AN230*'Weighting Factors'!$O$5","v":172710},-21548,{"$f":"'2022 Legal Max'!AZ230","v":13}]
["D0445","Montgomery","Coffeyville ",{"$f":"IF(ISNA(VLOOKUP($A231,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ230,VLOOKUP($A231,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":603201},663521,{"$f":"'2022 Legal Max'!AN231*'Weighting Factors'!$O$5","v":319067},0,{"$f":"'2022 Legal Max'!AZ231","v":18}]
["D0446","Montgomery","Independence ",{"$f":"IF(ISNA(VLOOKUP($A232,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ231,VLOOKUP($A232,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":657715},723487,{"$f":"'2022 Legal Max'!AN232*'Weighting Factors'!$O$5","v":405657},0,{"$f":"'2022 Legal Max'!AZ232","v":23}]
["D0447","Montgomery","Cherryvale ",{"$f":"IF(ISNA(VLOOKUP($A233,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ232,VLOOKUP($A233,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":320877},352965,{"$f":"'2022 Legal Max'!AN233*'Weighting Factors'!$O$5","v":125650},0,{"$f":"'2022 Legal Max'!AZ233","v":19}]
["D0448","McPherson","Inman ",{"$f":"IF(ISNA(VLOOKUP($A234,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ233,VLOOKUP($A234,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":100943},111037,{"$f":"'2022 Legal Max'!AN234*'Weighting Factors'!$O$5","v":100238},0,{"$f":"'2022 Legal Max'!AZ234","v":10}]
["D0449","Leavenworth","Easton ",{"$f":"IF(ISNA(VLOOKUP($A235,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ234,VLOOKUP($A235,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":331779},364957,{"$f":"'2022 Legal Max'!AN235*'Weighting Factors'!$O$5","v":291772},0,{"$f":"'2022 Legal Max'!AZ235","v":13}]
["D0450","Shawnee","Shawnee Heights ",{"$f":"IF(ISNA(VLOOKUP($A236,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ235,VLOOKUP($A236,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1216598},1338258,{"$f":"'2022 Legal Max'!AN236*'Weighting Factors'!$O$5","v":1642394},-304136,{"$f":"'2022 Legal Max'!AZ236","v":14}]
["D0452","Stanton","Stanton County ",{"$f":"IF(ISNA(VLOOKUP($A237,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ236,VLOOKUP($A237,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":173124},190436,{"$f":"'2022 Legal Max'!AN237*'Weighting Factors'!$O$5","v":136945},0,{"$f":"'2022 Legal Max'!AZ237","v":19}]
["D0453","Leavenworth","Leavenworth ",{"$f":"IF(ISNA(VLOOKUP($A238,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ237,VLOOKUP($A238,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":683322},751654,{"$f":"'2022 Legal Max'!AN238*'Weighting Factors'!$O$5","v":477659},0,{"$f":"'2022 Legal Max'!AZ238","v":17}]
["D0454","Osage","Burlingame Public School ",{"$f":"IF(ISNA(VLOOKUP($A239,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ238,VLOOKUP($A239,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":106370},117007,{"$f":"'2022 Legal Max'!AN239*'Weighting Factors'!$O$5","v":41413},0,{"$f":"'2022 Legal Max'!AZ239","v":1}]
["D0456","Osage","Marais Des Cygnes Valley ",{"$f":"IF(ISNA(VLOOKUP($A240,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ239,VLOOKUP($A240,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":102774},113051,{"$f":"'2022 Legal Max'!AN240*'Weighting Factors'!$O$5","v":122827},-9776,{"$f":"'2022 Legal Max'!AZ240","v":3}]
["D0457","Finney","Garden City ",{"$f":"IF(ISNA(VLOOKUP($A241,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ240,VLOOKUP($A241,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":2403613},2643974,{"$f":"'2022 Legal Max'!AN241*'Weighting Factors'!$O$5","v":2019815},0,{"$f":"'2022 Legal Max'!AZ241","v":19}]
["D0458","Leavenworth","Basehor-Linwood ",{"$f":"IF(ISNA(VLOOKUP($A242,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ241,VLOOKUP($A242,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":953468},1048815,{"$f":"'2022 Legal Max'!AN242*'Weighting Factors'!$O$5","v":879081},0,{"$f":"'2022 Legal Max'!AZ242","v":17}]
["D0459","Ford","Bucklin ",{"$f":"IF(ISNA(VLOOKUP($A243,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ242,VLOOKUP($A243,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":111569},122726,{"$f":"'2022 Legal Max'!AN243*'Weighting Factors'!$O$5","v":96944},0,{"$f":"'2022 Legal Max'!AZ243","v":17}]
["D0460","Harvey","Hesston ",{"$f":"IF(ISNA(VLOOKUP($A244,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ243,VLOOKUP($A244,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":190652},209717,{"$f":"'2022 Legal Max'!AN244*'Weighting Factors'!$O$5","v":85179},0,{"$f":"'2022 Legal Max'!AZ244","v":14}]
["D0461","Wilson","Neodesha ",{"$f":"IF(ISNA(VLOOKUP($A245,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ244,VLOOKUP($A245,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":247499},272249,{"$f":"'2022 Legal Max'!AN245*'Weighting Factors'!$O$5","v":78590},0,{"$f":"'2022 Legal Max'!AZ245","v":20}]
["D0462","Cowley","Central ",{"$f":"IF(ISNA(VLOOKUP($A246,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ245,VLOOKUP($A246,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":210306},231337,{"$f":"'2022 Legal Max'!AN246*'Weighting Factors'!$O$5","v":138356},0,{"$f":"'2022 Legal Max'!AZ246","v":11}]
["D0463","Cowley","Udall ",{"$f":"IF(ISNA(VLOOKUP($A247,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ246,VLOOKUP($A247,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":79642},87606,{"$f":"'2022 Legal Max'!AN247*'Weighting Factors'!$O$5","v":150121},-62515,{"$f":"'2022 Legal Max'!AZ247","v":14}]
["D0464","Leavenworth","Tonganoxie ",{"$f":"IF(ISNA(VLOOKUP($A248,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ247,VLOOKUP($A248,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":485414},533955,{"$f":"'2022 Legal Max'!AN248*'Weighting Factors'!$O$5","v":536484},-2529,{"$f":"'2022 Legal Max'!AZ248","v":15}]
["D0465","Cowley","Winfield ",{"$f":"IF(ISNA(VLOOKUP($A249,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ248,VLOOKUP($A249,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":412860},454146,{"$f":"'2022 Legal Max'!AN249*'Weighting Factors'!$O$5","v":509189},-55043,{"$f":"'2022 Legal Max'!AZ249","v":19}]
["D0466","Scott","Scott County ",{"$f":"IF(ISNA(VLOOKUP($A250,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ249,VLOOKUP($A250,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":342556},376812,{"$f":"'2022 Legal Max'!AN250*'Weighting Factors'!$O$5","v":167063},0,{"$f":"'2022 Legal Max'!AZ250","v":19}]
["D0467","Wichita","Leoti ",{"$f":"IF(ISNA(VLOOKUP($A251,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ250,VLOOKUP($A251,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":155621},171183,{"$f":"'2022 Legal Max'!AN251*'Weighting Factors'!$O$5","v":112473},0,{"$f":"'2022 Legal Max'!AZ251","v":2}]
["D0468","Lane","Healy Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A252,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ251,VLOOKUP($A252,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":23164},25480,{"$f":"'2022 Legal Max'!AN252*'Weighting Factors'!$O$5","v":7530},0,{"$f":"'2022 Legal Max'!AZ252","v":10}]
["D0469","Leavenworth","Lansing ",{"$f":"IF(ISNA(VLOOKUP($A253,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ252,VLOOKUP($A253,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":570658},627724,{"$f":"'2022 Legal Max'!AN253*'Weighting Factors'!$O$5","v":498365},0,{"$f":"'2022 Legal Max'!AZ253","v":19}]
["D0470","Cowley","Arkansas City ",{"$f":"IF(ISNA(VLOOKUP($A254,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ253,VLOOKUP($A254,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":790157},869173,{"$f":"'2022 Legal Max'!AN254*'Weighting Factors'!$O$5","v":580250},0,{"$f":"'2022 Legal Max'!AZ254","v":13}]
["D0471","Cowley","Dexter ",{"$f":"IF(ISNA(VLOOKUP($A255,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ254,VLOOKUP($A255,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":107374},118111,{"$f":"'2022 Legal Max'!AN255*'Weighting Factors'!$O$5","v":61649},0,{"$f":"'2022 Legal Max'!AZ255","v":3}]
["D0473","Dickinson","Chapman ",{"$f":"IF(ISNA(VLOOKUP($A256,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ255,VLOOKUP($A256,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":820519},902571,{"$f":"'2022 Legal Max'!AN256*'Weighting Factors'!$O$5","v":441893},0,{"$f":"'2022 Legal Max'!AZ256","v":15}]
["D0474","Kiowa","Haviland ",{"$f":"IF(ISNA(VLOOKUP($A257,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ256,VLOOKUP($A257,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":115601},127161,{"$f":"'2022 Legal Max'!AN257*'Weighting Factors'!$O$5","v":50354},0,{"$f":"'2022 Legal Max'!AZ257","v":19}]
["D0475","Geary","Geary County Schools ",{"$f":"IF(ISNA(VLOOKUP($A258,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ257,VLOOKUP($A258,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1209540},1330494,{"$f":"'2022 Legal Max'!AN258*'Weighting Factors'!$O$5","v":1423094},-92600,{"$f":"'2022 Legal Max'!AZ258","v":21}]
["D0476","Gray","Copeland ",{"$f":"IF(ISNA(VLOOKUP($A259,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ258,VLOOKUP($A259,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":91919},101111,{"$f":"'2022 Legal Max'!AN259*'Weighting Factors'!$O$5","v":48472},0,{"$f":"'2022 Legal Max'!AZ259","v":19}]
["D0477","Gray","Ingalls ",{"$f":"IF(ISNA(VLOOKUP($A260,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ259,VLOOKUP($A260,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":315395},346935,{"$f":"'2022 Legal Max'!AN260*'Weighting Factors'!$O$5","v":80473},0,{"$f":"'2022 Legal Max'!AZ260","v":3}]
["D0479","Anderson","Crest ",{"$f":"IF(ISNA(VLOOKUP($A261,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ260,VLOOKUP($A261,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":155737},171311,{"$f":"'2022 Legal Max'!AN261*'Weighting Factors'!$O$5","v":114826},0,{"$f":"'2022 Legal Max'!AZ261","v":10}]
["D0480","Seward","Liberal ",{"$f":"IF(ISNA(VLOOKUP($A262,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ261,VLOOKUP($A262,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":639257},{"$f":"D262*$E$3","v":703183},{"$f":"'2022 Legal Max'!AN262*'Weighting Factors'!$O$5","v":101179},{"$f":"IF(F262-E262>0,E262-F262,0)","v":0},{"$f":"'2022 Legal Max'!AZ262","v":19}]
["D0481","Dickinson","Rural Vista ",{"$f":"IF(ISNA(VLOOKUP($A263,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ262,VLOOKUP($A263,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":205506},226057,{"$f":"'2022 Legal Max'!AN263*'Weighting Factors'!$O$5","v":121885},0,{"$f":"'2022 Legal Max'!AZ263","v":13}]
["D0482","Lane","Dighton ",{"$f":"IF(ISNA(VLOOKUP($A264,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ263,VLOOKUP($A264,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":93059},102365,{"$f":"'2022 Legal Max'!AN264*'Weighting Factors'!$O$5","v":64943},0,{"$f":"'2022 Legal Max'!AZ264","v":17}]
["D0483","Seward","Kismet-Plains ",{"$f":"IF(ISNA(VLOOKUP($A265,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ264,VLOOKUP($A265,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":531748},584923,{"$f":"'2022 Legal Max'!AN265*'Weighting Factors'!$O$5","v":524248},0,{"$f":"'2022 Legal Max'!AZ265","v":10}]
["D0484","Wilson","Fredonia ",{"$f":"IF(ISNA(VLOOKUP($A266,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ265,VLOOKUP($A266,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":449464},494410,{"$f":"'2022 Legal Max'!AN266*'Weighting Factors'!$O$5","v":252242},0,{"$f":"'2022 Legal Max'!AZ266","v":19}]
["D0487","Dickinson","Herington ",{"$f":"IF(ISNA(VLOOKUP($A267,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ266,VLOOKUP($A267,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":149689},164658,{"$f":"'2022 Legal Max'!AN267*'Weighting Factors'!$O$5","v":42354},0,{"$f":"'2022 Legal Max'!AZ267","v":15}]
["D0489","Ellis","Hays ",{"$f":"IF(ISNA(VLOOKUP($A268,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ267,VLOOKUP($A268,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":591182},650300,{"$f":"'2022 Legal Max'!AN268*'Weighting Factors'!$O$5","v":739783},-89483,{"$f":"'2022 Legal Max'!AZ268","v":16}]
["D0490","Butler","El Dorado ",{"$f":"IF(ISNA(VLOOKUP($A269,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ268,VLOOKUP($A269,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":528866},581753,{"$f":"'2022 Legal Max'!AN269*'Weighting Factors'!$O$5","v":546367},0,{"$f":"'2022 Legal Max'!AZ269","v":16}]
["D0491","Douglas","Eudora ",{"$f":"IF(ISNA(VLOOKUP($A270,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ269,VLOOKUP($A270,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":328628},361491,{"$f":"'2022 Legal Max'!AN270*'Weighting Factors'!$O$5","v":152945},0,{"$f":"'2022 Legal Max'!AZ270","v":22}]
["D0492","Butler","Flinthills ",{"$f":"IF(ISNA(VLOOKUP($A271,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ270,VLOOKUP($A271,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":264110},290521,{"$f":"'2022 Legal Max'!AN271*'Weighting Factors'!$O$5","v":196240},0,{"$f":"'2022 Legal Max'!AZ271","v":5}]
["D0493","Cherokee","Columbus ",{"$f":"IF(ISNA(VLOOKUP($A272,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ271,VLOOKUP($A272,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":487150},535865,{"$f":"'2022 Legal Max'!AN272*'Weighting Factors'!$O$5","v":323773},0,{"$f":"'2022 Legal Max'!AZ272","v":14}]
["D0494","Hamilton","Syracuse ",{"$f":"IF(ISNA(VLOOKUP($A273,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ272,VLOOKUP($A273,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":227860},250646,{"$f":"'2022 Legal Max'!AN273*'Weighting Factors'!$O$5","v":164710},0,{"$f":"'2022 Legal Max'!AZ273","v":14}]
["D0495","Pawnee","Ft Larned ",{"$f":"IF(ISNA(VLOOKUP($A274,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ273,VLOOKUP($A274,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":304428},334871,{"$f":"'2022 Legal Max'!AN274*'Weighting Factors'!$O$5","v":224947},0,{"$f":"'2022 Legal Max'!AZ274","v":19}]
["D0496","Pawnee","Pawnee Heights ",{"$f":"IF(ISNA(VLOOKUP($A275,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ274,VLOOKUP($A275,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":88983},97881,{"$f":"'2022 Legal Max'!AN275*'Weighting Factors'!$O$5","v":103532},-5651,{"$f":"'2022 Legal Max'!AZ275","v":6}]
["D0497","Douglas","Lawrence ",{"$f":"IF(ISNA(VLOOKUP($A276,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ275,VLOOKUP($A276,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":1633926},1797319,{"$f":"'2022 Legal Max'!AN276*'Weighting Factors'!$O$5","v":1371328},0,{"$f":"'2022 Legal Max'!AZ276","v":22}]
["D0498","Marshall","Valley Heights ",{"$f":"IF(ISNA(VLOOKUP($A277,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ276,VLOOKUP($A277,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":314079},345487,{"$f":"'2022 Legal Max'!AN277*'Weighting Factors'!$O$5","v":286125},0,{"$f":"'2022 Legal Max'!AZ277","v":2}]
["D0499","Cherokee","Galena ",{"$f":"IF(ISNA(VLOOKUP($A278,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ277,VLOOKUP($A278,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":92243},101467,{"$f":"'2022 Legal Max'!AN278*'Weighting Factors'!$O$5","v":19295},0,{"$f":"'2022 Legal Max'!AZ278","v":3}]
["D0500","Wyandotte","Kansas City ",{"$f":"IF(ISNA(VLOOKUP($A279,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ278,VLOOKUP($A279,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":11082481},12190729,{"$f":"'2022 Legal Max'!AN279*'Weighting Factors'!$O$5","v":2247586},0,{"$f":"'2022 Legal Max'!AZ279","v":6}]
["D0501","Shawnee","Topeka Public Schools ",{"$f":"IF(ISNA(VLOOKUP($A280,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ279,VLOOKUP($A280,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":3021865},3324052,{"$f":"'2022 Legal Max'!AN280*'Weighting Factors'!$O$5","v":534602},0,{"$f":"'2022 Legal Max'!AZ280","v":15}]
["D0502","Edwards","Lewis ",{"$f":"IF(ISNA(VLOOKUP($A281,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ280,VLOOKUP($A281,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":87244},95968,{"$f":"'2022 Legal Max'!AN281*'Weighting Factors'!$O$5","v":73414},0,{"$f":"'2022 Legal Max'!AZ281","v":19}]
["D0503","Labette","Parsons ",{"$f":"IF(ISNA(VLOOKUP($A282,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ281,VLOOKUP($A282,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":153314},168645,{"$f":"'2022 Legal Max'!AN282*'Weighting Factors'!$O$5","v":70119},0,{"$f":"'2022 Legal Max'!AZ282","v":5}]
["D0504","Labette","Oswego ",{"$f":"IF(ISNA(VLOOKUP($A283,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ282,VLOOKUP($A283,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":216874},238561,{"$f":"'2022 Legal Max'!AN283*'Weighting Factors'!$O$5","v":31530},0,{"$f":"'2022 Legal Max'!AZ283","v":8}]
["D0505","Labette","Chetopa-St. Paul ",{"$f":"IF(ISNA(VLOOKUP($A284,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ283,VLOOKUP($A284,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":88744},97618,{"$f":"'2022 Legal Max'!AN284*'Weighting Factors'!$O$5","v":40472},0,{"$f":"'2022 Legal Max'!AZ284","v":15}]
["D0506","Labette","Labette County ",{"$f":"IF(ISNA(VLOOKUP($A285,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ284,VLOOKUP($A285,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":852661},937927,{"$f":"'2022 Legal Max'!AN285*'Weighting Factors'!$O$5","v":618839},0,{"$f":"'2022 Legal Max'!AZ285","v":17}]
["D0507","Haskell","Satanta ",{"$f":"IF(ISNA(VLOOKUP($A286,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ285,VLOOKUP($A286,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":122651},134916,{"$f":"'2022 Legal Max'!AN286*'Weighting Factors'!$O$5","v":78590},0,{"$f":"'2022 Legal Max'!AZ286","v":9}]
["D0508","Cherokee","Baxter Springs ",{"$f":"IF(ISNA(VLOOKUP($A287,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ286,VLOOKUP($A287,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":165710},182281,{"$f":"'2022 Legal Max'!AN287*'Weighting Factors'!$O$5","v":62590},0,{"$f":"'2022 Legal Max'!AZ287","v":7}]
["D0509","Sumner","South Haven ",{"$f":"IF(ISNA(VLOOKUP($A288,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ287,VLOOKUP($A288,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":85462},94008,{"$f":"'2022 Legal Max'!AN288*'Weighting Factors'!$O$5","v":68708},0,{"$f":"'2022 Legal Max'!AZ288","v":11}]
["D0511","Harper","Attica ",{"$f":"IF(ISNA(VLOOKUP($A289,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ288,VLOOKUP($A289,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":105966},116563,{"$f":"'2022 Legal Max'!AN289*'Weighting Factors'!$O$5","v":24471},0,{"$f":"'2022 Legal Max'!AZ289","v":19}]
["D0512","Johnson","Shawnee Mission Pub Sch",{"$f":"IF(ISNA(VLOOKUP($A290,'Audit Values'!$A$2:$BV$345,2,FALSE)),'Preliminary SO66'!AZ289,VLOOKUP($A290,'Audit Values'!$A$2:$BV$345,48,FALSE))","v":6292564},6921820,{"$f":"'2022 Legal Max'!AN290*'Weighting Factors'!$O$5","v":1778397},0,{"$f":"'2022 Legal Max'!AZ290","v":5}]

{"sheet":"General Fund Transfers","index":2,"n_rows":289,"n_cols":7,"rows_kept":289,"cut":false,"hidden":false,"merged":[[0,3,0,5]]}
["2021 House Bill 2134",null,null,"Info Only"]
["USD#","County","District Name","At-Risk WTD FTE","HD At-Risk WTD FTE","Amount Required to Transfer from General Fund to At-Risk"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D4:D289)","v":76528.3},{"$f":"SUM(E4:E289)","v":9813.2999999999993},{"$f":"SUM(F4:F289)","v":406323574},"Audited"]
[101,"Neosho","Erie-Galesburg ",{"$f":"'2022 Legal Max'!AF5","v":69.7},{"$f":"'2022 Legal Max'!AI5","v":2.5},{"$f":"SUM(D4+E4)*'Weighting Factors'!$O$5","v":339773},{"$f":"'2022 Legal Max'!BA5","v":"A"}]
[102,"Gray","Cimmaron-Ensign",{"$f":"'2022 Legal Max'!AF6","v":82.3},{"$f":"'2022 Legal Max'!AI6","v":0},{"$f":"SUM(D5+E5)*'Weighting Factors'!$O$5","v":387304},{"$f":"'2022 Legal Max'!BA6","v":"A"}]
[103,"Cheyenne","Cheylin ",{"$f":"'2022 Legal Max'!AF7","v":29},{"$f":"'2022 Legal Max'!AI7","v":3.5},{"$f":"SUM(D6+E6)*'Weighting Factors'!$O$5","v":152945},{"$f":"'2022 Legal Max'!BA7","v":"A"}]
[105,"Rawlins","Rawlins County ",{"$f":"'2022 Legal Max'!AF8","v":67.8},{"$f":"'2022 Legal Max'!AI8","v":3.7},{"$f":"SUM(D7+E7)*'Weighting Factors'!$O$5","v":336479},{"$f":"'2022 Legal Max'!BA8","v":"A"}]
[106,"Ness","Western Plains ",{"$f":"'2022 Legal Max'!AF9","v":28.1},{"$f":"'2022 Legal Max'!AI9","v":5.9},{"$f":"SUM(D8+E8)*'Weighting Factors'!$O$5","v":160004},{"$f":"'2022 Legal Max'!BA9","v":"A"}]
[107,"Jewell","Rock Hills ",{"$f":"'2022 Legal Max'!AF10","v":68.7},{"$f":"'2022 Legal Max'!AI10","v":1.8},{"$f":"SUM(D9+E9)*'Weighting Factors'!$O$5","v":331773},{"$f":"'2022 Legal Max'!BA10","v":"A"}]
[108,"Washington","Washington Co. Schools ",{"$f":"'2022 Legal Max'!AF11","v":57.6},{"$f":"'2022 Legal Max'!AI11","v":0},{"$f":"SUM(D10+E10)*'Weighting Factors'!$O$5","v":271066},{"$f":"'2022 Legal Max'!BA11","v":"A"}]
[109,"Republic","Republic County ",{"$f":"'2022 Legal Max'!AF12","v":89.5},{"$f":"'2022 Legal Max'!AI12","v":3},{"$f":"SUM(D11+E11)*'Weighting Factors'!$O$5","v":435305},{"$f":"'2022 Legal Max'!BA12","v":"A"}]
[110,"Phillips","Thunder Ridge Schools ",{"$f":"'2022 Legal Max'!AF13","v":26.1},{"$f":"'2022 Legal Max'!AI13","v":0},{"$f":"SUM(D12+E12)*'Weighting Factors'!$O$5","v":122827},{"$f":"'2022 Legal Max'!BA13","v":"A"}]
[111,"Doniphan","Doniphan West Schools ",{"$f":"'2022 Legal Max'!AF14","v":37.799999999999997},{"$f":"'2022 Legal Max'!AI14","v":0},{"$f":"SUM(D13+E13)*'Weighting Factors'!$O$5","v":177887},{"$f":"'2022 Legal Max'!BA14","v":"A"}]
[112,"Ellsworth","Central Plains ",{"$f":"'2022 Legal Max'!AF15","v":76.5},{"$f":"'2022 Legal Max'!AI15","v":0.7},{"$f":"SUM(D14+E14)*'Weighting Factors'!$O$5","v":363303},{"$f":"'2022 Legal Max'!BA15","v":"A"}]
[113,"Nemaha","Prairie Hills ",{"$f":"'2022 Legal Max'!AF16","v":123.9},{"$f":"'2022 Legal Max'!AI16","v":4.8},{"$f":"SUM(D15+E15)*'Weighting Factors'!$O$5","v":605662},{"$f":"'2022 Legal Max'!BA16","v":"A"}]
[114,"Doniphan","Riverside ",{"$f":"'2022 Legal Max'!AF17","v":83.7},{"$f":"'2022 Legal Max'!AI17","v":0},{"$f":"SUM(D16+E16)*'Weighting Factors'!$O$5","v":393892},{"$f":"'2022 Legal Max'!BA17","v":"A"}]
[115,"Nemaha","Nemaha Central ",{"$f":"'2022 Legal Max'!AF18","v":59.5},{"$f":"'2022 Legal Max'!AI18","v":0},{"$f":"SUM(D17+E17)*'Weighting Factors'!$O$5","v":280007},{"$f":"'2022 Legal Max'!BA18","v":"A"}]
[200,"Greeley","Greeley County Schools ",{"$f":"'2022 Legal Max'!AF19","v":43.1},{"$f":"'2022 Legal Max'!AI19","v":0.9},{"$f":"SUM(D18+E18)*'Weighting Factors'!$O$5","v":207064},{"$f":"'2022 Legal Max'!BA19","v":"A"}]
[202,"Wyandotte","Turner-Kansas City ",{"$f":"'2022 Legal Max'!AF20","v":992.2},{"$f":"'2022 Legal Max'!AI20","v":215.3},{"$f":"SUM(D19+E19)*'Weighting Factors'!$O$5","v":5682495},{"$f":"'2022 Legal Max'!BA20","v":"A"}]
[203,"Wyandotte","Piper-Kansas City ",{"$f":"'2022 Legal Max'!AF21","v":117.1},{"$f":"'2022 Legal Max'!AI21","v":0},{"$f":"SUM(D20+E20)*'Weighting Factors'!$O$5","v":551073},{"$f":"'2022 Legal Max'!BA21","v":"A"}]
[204,"Wyandotte","Bonner Springs ",{"$f":"'2022 Legal Max'!AF22","v":420.6},{"$f":"'2022 Legal Max'!AI22","v":14.2},{"$f":"SUM(D21+E21)*'Weighting Factors'!$O$5","v":2046169},{"$f":"'2022 Legal Max'!BA22","v":"A"}]
[205,"Butler","Bluestem ",{"$f":"'2022 Legal Max'!AF23","v":78.400000000000006},{"$f":"'2022 Legal Max'!AI23","v":0},{"$f":"SUM(D22+E22)*'Weighting Factors'!$O$5","v":368950},{"$f":"'2022 Legal Max'!BA23","v":"A"}]
[206,"Butler","Remington-Whitewater ",{"$f":"'2022 Legal Max'!AF24","v":57.6},{"$f":"'2022 Legal Max'!AI24","v":0},{"$f":"SUM(D23+E23)*'Weighting Factors'!$O$5","v":271066},{"$f":"'2022 Legal Max'!BA24","v":"A"}]
[207,"Leavenworth","Ft Leavenworth ",{"$f":"'2022 Legal Max'!AF25","v":1.5},{"$f":"'2022 Legal Max'!AI25","v":0},{"$f":"SUM(D24+E24)*'Weighting Factors'!$O$5","v":7059},{"$f":"'2022 Legal Max'!BA25","v":"A"}]
[208,"Trego","Wakeeney ",{"$f":"'2022 Legal Max'!AF26","v":38.700000000000003},{"$f":"'2022 Legal Max'!AI26","v":0},{"$f":"SUM(D25+E25)*'Weighting Factors'!$O$5","v":182122},{"$f":"'2022 Legal Max'!BA26","v":"A"}]
[209,"Stevens","Moscow Public Schools ",{"$f":"'2022 Legal Max'!AF27","v":22.3},{"$f":"'2022 Legal Max'!AI27","v":0.2},{"$f":"SUM(D26+E26)*'Weighting Factors'!$O$5","v":105885},{"$f":"'2022 Legal Max'!BA27","v":"A"}]
[210,"Stevens","Hugoton Public Schools ",{"$f":"'2022 Legal Max'!AF28","v":211.5},{"$f":"'2022 Legal Max'!AI28","v":27.8},{"$f":"SUM(D27+E27)*'Weighting Factors'!$O$5","v":1126146},{"$f":"'2022 Legal Max'!BA28","v":"A"}]
[211,"Norton","Norton Community Schools ",{"$f":"'2022 Legal Max'!AF29","v":83.7},{"$f":"'2022 Legal Max'!AI29","v":0},{"$f":"SUM(D28+E28)*'Weighting Factors'!$O$5","v":393892},{"$f":"'2022 Legal Max'!BA29","v":"A"}]
[212,"Norton","Northern Valley ",{"$f":"'2022 Legal Max'!AF30","v":26.6},{"$f":"'2022 Legal Max'!AI30","v":3},{"$f":"SUM(D29+E29)*'Weighting Factors'!$O$5","v":139298},{"$f":"'2022 Legal Max'!BA30","v":"A"}]
[214,"Grant","Ulysses ",{"$f":"'2022 Legal Max'!AF31","v":299.10000000000002},{"$f":"'2022 Legal Max'!AI31","v":30.9},{"$f":"SUM(D30+E30)*'Weighting Factors'!$O$5","v":1552980},{"$f":"'2022 Legal Max'!BA31","v":"A"}]
[215,"Kearny","Lakin ",{"$f":"'2022 Legal Max'!AF32","v":116.6},{"$f":"'2022 Legal Max'!AI32","v":8.1},{"$f":"SUM(D31+E31)*'Weighting Factors'!$O$5","v":586838},{"$f":"'2022 Legal Max'!BA32","v":"A"}]
[216,"Kearny","Deerfield ",{"$f":"'2022 Legal Max'!AF33","v":67.8},{"$f":"'2022 Legal Max'!AI33","v":14.7},{"$f":"SUM(D32+E32)*'Weighting Factors'!$O$5","v":388245},{"$f":"'2022 Legal Max'!BA33","v":"A"}]
[217,"Morton","Rolla ",{"$f":"'2022 Legal Max'!AF34","v":23.2},{"$f":"'2022 Legal Max'!AI34","v":4.7},{"$f":"SUM(D33+E33)*'Weighting Factors'!$O$5","v":131297},{"$f":"'2022 Legal Max'!BA34","v":"A"}]
[218,"Morton","Elkhart ",{"$f":"'2022 Legal Max'!AF35","v":71.099999999999994},{"$f":"'2022 Legal Max'!AI35","v":4.5999999999999996},{"$f":"SUM(D34+E34)*'Weighting Factors'!$O$5","v":356244},{"$f":"'2022 Legal Max'!BA35","v":"A"}]
[219,"Clark","Minneola ",{"$f":"'2022 Legal Max'!AF36","v":35.299999999999997},{"$f":"'2022 Legal Max'!AI36","v":0},{"$f":"SUM(D35+E35)*'Weighting Factors'!$O$5","v":166122},{"$f":"'2022 Legal Max'!BA36","v":"A"}]
[220,"Clark","Ashland ",{"$f":"'2022 Legal Max'!AF37","v":27.1},{"$f":"'2022 Legal Max'!AI37","v":0},{"$f":"SUM(D36+E36)*'Weighting Factors'!$O$5","v":127533},{"$f":"'2022 Legal Max'!BA37","v":"A"}]
[223,"Washington","Barnes ",{"$f":"'2022 Legal Max'!AF38","v":47.9},{"$f":"'2022 Legal Max'!AI38","v":0.1},{"$f":"SUM(D37+E37)*'Weighting Factors'!$O$5","v":225888},{"$f":"'2022 Legal Max'!BA38","v":"A"}]
[224,"Washington","Clifton-Clyde ",{"$f":"'2022 Legal Max'!AF39","v":31.5},{"$f":"'2022 Legal Max'!AI39","v":0},{"$f":"SUM(D38+E38)*'Weighting Factors'!$O$5","v":148239},{"$f":"'2022 Legal Max'!BA39","v":"A"}]
[225,"Meade","Fowler ",{"$f":"'2022 Legal Max'!AF40","v":19.399999999999999},{"$f":"'2022 Legal Max'!AI40","v":1.8},{"$f":"SUM(D39+E39)*'Weighting Factors'!$O$5","v":99767},{"$f":"'2022 Legal Max'!BA40","v":"A"}]
[226,"Meade","Meade ",{"$f":"'2022 Legal Max'!AF41","v":50.3},{"$f":"'2022 Legal Max'!AI41","v":0},{"$f":"SUM(D40+E40)*'Weighting Factors'!$O$5","v":236712},{"$f":"'2022 Legal Max'!BA41","v":"A"}]
[227,"Hodgeman","Hodgeman County Schools ",{"$f":"'2022 Legal Max'!AF42","v":32.9},{"$f":"'2022 Legal Max'!AI42","v":0},{"$f":"SUM(D41+E41)*'Weighting Factors'!$O$5","v":154827},{"$f":"'2022 Legal Max'!BA42","v":"A"}]
[229,"Johnson","Blue Valley ",{"$f":"'2022 Legal Max'!AF43","v":436.1},{"$f":"'2022 Legal Max'!AI43","v":0},{"$f":"SUM(D42+E42)*'Weighting Factors'!$O$5","v":2052287},{"$f":"'2022 Legal Max'!BA43","v":"A"}]
[230,"Johnson","Spring Hill ",{"$f":"'2022 Legal Max'!AF44","v":148.1},{"$f":"'2022 Legal Max'!AI44","v":0},{"$f":"SUM(D43+E43)*'Weighting Factors'!$O$5","v":696959},{"$f":"'2022 Legal Max'!BA44","v":"A"}]
[231,"Johnson","Gardner Edgerton ",{"$f":"'2022 Legal Max'!AF45","v":527.1},{"$f":"'2022 Legal Max'!AI45","v":0},{"$f":"SUM(D44+E44)*'Weighting Factors'!$O$5","v":2480533},{"$f":"'2022 Legal Max'!BA45","v":"A"}]
[232,"Johnson","De Soto ",{"$f":"'2022 Legal Max'!AF46","v":236.2},{"$f":"'2022 Legal Max'!AI46","v":0},{"$f":"SUM(D45+E45)*'Weighting Factors'!$O$5","v":1111557},{"$f":"'2022 Legal Max'!BA46","v":"A"}]
[233,"Johnson","Olathe ",{"$f":"'2022 Legal Max'!AF47","v":2462.6},{"$f":"'2022 Legal Max'!AI47","v":102.8},{"$f":"SUM(D46+E46)*'Weighting Factors'!$O$5","v":12072772},{"$f":"'2022 Legal Max'!BA47","v":"A"}]
[234,"Bourbon","Fort Scott ",{"$f":"'2022 Legal Max'!AF48","v":413.8},{"$f":"'2022 Legal Max'!AI48","v":75.599999999999994},{"$f":"SUM(D47+E47)*'Weighting Factors'!$O$5","v":2303116},{"$f":"'2022 Legal Max'!BA48","v":"A"}]
[235,"Bourbon","Uniontown ",{"$f":"'2022 Legal Max'!AF49","v":97.3},{"$f":"'2022 Legal Max'!AI49","v":12.7},{"$f":"SUM(D48+E48)*'Weighting Factors'!$O$5","v":517660},{"$f":"'2022 Legal Max'!BA49","v":"A"}]
[237,"Smith","Smith Center ",{"$f":"'2022 Legal Max'!AF50","v":61.5},{"$f":"'2022 Legal Max'!AI50","v":0},{"$f":"SUM(D49+E49)*'Weighting Factors'!$O$5","v":289419},{"$f":"'2022 Legal Max'!BA50","v":"A"}]
[239,"Ottawa","North Ottawa County ",{"$f":"'2022 Legal Max'!AF51","v":90},{"$f":"'2022 Legal Max'!AI51","v":0},{"$f":"SUM(D50+E50)*'Weighting Factors'!$O$5","v":423540},{"$f":"'2022 Legal Max'!BA51","v":"A"}]
[240,"Ottawa","Twin Valley ",{"$f":"'2022 Legal Max'!AF52","v":83.7},{"$f":"'2022 Legal Max'!AI52","v":5.0999999999999996},{"$f":"SUM(D51+E51)*'Weighting Factors'!$O$5","v":417893},{"$f":"'2022 Legal Max'!BA52","v":"A"}]
[241,"Wallace","Wallace County Schools ",{"$f":"'2022 Legal Max'!AF53","v":12.1},{"$f":"'2022 Legal Max'!AI53","v":0},{"$f":"SUM(D52+E52)*'Weighting Factors'!$O$5","v":56943},{"$f":"'2022 Legal Max'!BA53","v":"A"}]
[242,"Wallace","Weskan ",{"$f":"'2022 Legal Max'!AF54","v":12.6},{"$f":"'2022 Legal Max'!AI54","v":0},{"$f":"SUM(D53+E53)*'Weighting Factors'!$O$5","v":59296},{"$f":"'2022 Legal Max'!BA54","v":"A"}]
[243,"Coffey","Lebo-Waverly ",{"$f":"'2022 Legal Max'!AF55","v":62},{"$f":"'2022 Legal Max'!AI55","v":0},{"$f":"SUM(D54+E54)*'Weighting Factors'!$O$5","v":291772},{"$f":"'2022 Legal Max'!BA55","v":"A"}]
[244,"Coffey","Burlington ",{"$f":"'2022 Legal Max'!AF56","v":112.3},{"$f":"'2022 Legal Max'!AI56","v":0},{"$f":"SUM(D55+E55)*'Weighting Factors'!$O$5","v":528484},{"$f":"'2022 Legal Max'!BA56","v":"A"}]
[245,"Coffey","LeRoy-Gridley ",{"$f":"'2022 Legal Max'!AF57","v":33.4},{"$f":"'2022 Legal Max'!AI57","v":4.4000000000000004},{"$f":"SUM(D56+E56)*'Weighting Factors'!$O$5","v":177887},{"$f":"'2022 Legal Max'!BA57","v":"A"}]
[246,"Crawford","Northeast ",{"$f":"'2022 Legal Max'!AF58","v":121.5},{"$f":"'2022 Legal Max'!AI58","v":26.4},{"$f":"SUM(D57+E57)*'Weighting Factors'!$O$5","v":696017},{"$f":"'2022 Legal Max'!BA58","v":"A"}]
[247,"Crawford","Cherokee ",{"$f":"'2022 Legal Max'!AF59","v":108.9},{"$f":"'2022 Legal Max'!AI59","v":23.6},{"$f":"SUM(D58+E58)*'Weighting Factors'!$O$5","v":623545},{"$f":"'2022 Legal Max'!BA59","v":"A"}]
[248,"Crawford","Girard ",{"$f":"'2022 Legal Max'!AF60","v":166.5},{"$f":"'2022 Legal Max'!AI60","v":3.6},{"$f":"SUM(D59+E59)*'Weighting Factors'!$O$5","v":800491},{"$f":"'2022 Legal Max'!BA60","v":"A"}]
[249,"Crawford","Frontenac Public Schools ",{"$f":"'2022 Legal Max'!AF61","v":115.7},{"$f":"'2022 Legal Max'!AI61","v":0},{"$f":"SUM(D60+E60)*'Weighting Factors'!$O$5","v":544484},{"$f":"'2022 Legal Max'!BA61","v":"A"}]
[250,"Crawford","Pittsburg ",{"$f":"'2022 Legal Max'!AF62","v":849.9},{"$f":"'2022 Legal Max'!AI62","v":184.4},{"$f":"SUM(D61+E61)*'Weighting Factors'!$O$5","v":4867416},{"$f":"'2022 Legal Max'!BA62","v":"A"}]
[251,"Lyon","North Lyon County ",{"$f":"'2022 Legal Max'!AF63","v":47.9},{"$f":"'2022 Legal Max'!AI63","v":0},{"$f":"SUM(D62+E62)*'Weighting Factors'!$O$5","v":225417},{"$f":"'2022 Legal Max'!BA63","v":"A"}]
[252,"Lyon","Southern Lyon County ",{"$f":"'2022 Legal Max'!AF64","v":82.3},{"$f":"'2022 Legal Max'!AI64","v":12.1},{"$f":"SUM(D63+E63)*'Weighting Factors'!$O$5","v":444246},{"$f":"'2022 Legal Max'!BA64","v":"A"}]
[253,"Lyon","Emporia ",{"$f":"'2022 Legal Max'!AF65","v":809.7},{"$f":"'2022 Legal Max'!AI65","v":77.900000000000006},{"$f":"SUM(D64+E64)*'Weighting Factors'!$O$5","v":4177046},{"$f":"'2022 Legal Max'!BA65","v":"A"}]
[254,"Barber","Barber County North ",{"$f":"'2022 Legal Max'!AF66","v":59.5},{"$f":"'2022 Legal Max'!AI66","v":0},{"$f":"SUM(D65+E65)*'Weighting Factors'!$O$5","v":280007},{"$f":"'2022 Legal Max'!BA66","v":"A"}]
[255,"Barber","South Barber ",{"$f":"'2022 Legal Max'!AF67","v":30.5},{"$f":"'2022 Legal Max'!AI67","v":0},{"$f":"SUM(D66+E66)*'Weighting Factors'!$O$5","v":143533},{"$f":"'2022 Legal Max'!BA67","v":"A"}]
[256,"Allen","Marmaton Valley ",{"$f":"'2022 Legal Max'!AF68","v":40.200000000000003},{"$f":"'2022 Legal Max'!AI68","v":1.4},{"$f":"SUM(D67+E67)*'Weighting Factors'!$O$5","v":195770},{"$f":"'2022 Legal Max'!BA68","v":"A"}]
[257,"Allen","Iola ",{"$f":"'2022 Legal Max'!AF69","v":242.5},{"$f":"'2022 Legal Max'!AI69","v":37.4},{"$f":"SUM(D68+E68)*'Weighting Factors'!$O$5","v":1317209},{"$f":"'2022 Legal Max'!BA69","v":"A"}]
[258,"Allen","Humboldt ",{"$f":"'2022 Legal Max'!AF70","v":109.4},{"$f":"'2022 Legal Max'!AI70","v":2.7},{"$f":"SUM(D69+E69)*'Weighting Factors'!$O$5","v":527543},{"$f":"'2022 Legal Max'!BA70","v":"A"}]
[259,"Sedgwick","Wichita ",{"$f":"'2022 Legal Max'!AF71","v":13891.3},{"$f":"'2022 Legal Max'!AI71","v":3013.6},{"$f":"SUM(D70+E70)*'Weighting Factors'!$O$5","v":79554459},{"$f":"'2022 Legal Max'!BA71","v":"A"}]
[260,"Sedgwick","Derby ",{"$f":"'2022 Legal Max'!AF72","v":1124.3},{"$f":"'2022 Legal Max'!AI72","v":41.4},{"$f":"SUM(D71+E71)*'Weighting Factors'!$O$5","v":5485784},{"$f":"'2022 Legal Max'!BA72","v":"A"}]
[261,"Sedgwick","Haysville ",{"$f":"'2022 Legal Max'!AF73","v":1045},{"$f":"'2022 Legal Max'!AI73","v":55.8},{"$f":"SUM(D72+E72)*'Weighting Factors'!$O$5","v":5180365},{"$f":"'2022 Legal Max'!BA73","v":"A"}]
[262,"Sedgwick","Valley Center Pub Sch ",{"$f":"'2022 Legal Max'!AF74","v":343.2},{"$f":"'2022 Legal Max'!AI74","v":0},{"$f":"SUM(D73+E73)*'Weighting Factors'!$O$5","v":1615099},{"$f":"'2022 Legal Max'!BA74","v":"A"}]
[263,"Sedgwick","Mulvane ",{"$f":"'2022 Legal Max'!AF75","v":196.5},{"$f":"'2022 Legal Max'!AI75","v":0},{"$f":"SUM(D74+E74)*'Weighting Factors'!$O$5","v":924729},{"$f":"'2022 Legal Max'!BA75","v":"A"}]
[264,"Sedgwick","Clearwater ",{"$f":"'2022 Legal Max'!AF76","v":107.4},{"$f":"'2022 Legal Max'!AI76","v":0},{"$f":"SUM(D75+E75)*'Weighting Factors'!$O$5","v":505424},{"$f":"'2022 Legal Max'!BA76","v":"A"}]
[265,"Sedgwick","Goddard ",{"$f":"'2022 Legal Max'!AF77","v":419.6},{"$f":"'2022 Legal Max'!AI77","v":0},{"$f":"SUM(D76+E76)*'Weighting Factors'!$O$5","v":1974638},{"$f":"'2022 Legal Max'!BA77","v":"A"}]
[266,"Sedgwick","Maize ",{"$f":"'2022 Legal Max'!AF78","v":440.4},{"$f":"'2022 Legal Max'!AI78","v":0},{"$f":"SUM(D77+E77)*'Weighting Factors'!$O$5","v":2072522},{"$f":"'2022 Legal Max'!BA78","v":"A"}]
[267,"Sedgwick","Renwick ",{"$f":"'2022 Legal Max'!AF79","v":137.9},{"$f":"'2022 Legal Max'!AI79","v":0.2},{"$f":"SUM(D78+E78)*'Weighting Factors'!$O$5","v":649899},{"$f":"'2022 Legal Max'!BA79","v":"A"}]
[268,"Sedgwick","Cheney ",{"$f":"'2022 Legal Max'!AF80","v":71.599999999999994},{"$f":"'2022 Legal Max'!AI80","v":0},{"$f":"SUM(D79+E79)*'Weighting Factors'!$O$5","v":336950},{"$f":"'2022 Legal Max'!BA80","v":"A"}]
[269,"Rooks","Palco ",{"$f":"'2022 Legal Max'!AF81","v":9.6999999999999993},{"$f":"'2022 Legal Max'!AI81","v":0},{"$f":"SUM(D80+E80)*'Weighting Factors'!$O$5","v":45648},{"$f":"'2022 Legal Max'!BA81","v":"A"}]
[270,"Rooks","Plainville ",{"$f":"'2022 Legal Max'!AF82","v":37.799999999999997},{"$f":"'2022 Legal Max'!AI82","v":0},{"$f":"SUM(D81+E81)*'Weighting Factors'!$O$5","v":177887},{"$f":"'2022 Legal Max'!BA82","v":"A"}]
[271,"Rooks","Stockton ",{"$f":"'2022 Legal Max'!AF83","v":39.700000000000003},{"$f":"'2022 Legal Max'!AI83","v":0},{"$f":"SUM(D82+E82)*'Weighting Factors'!$O$5","v":186828},{"$f":"'2022 Legal Max'!BA83","v":"A"}]
[272,"Mitchell","Waconda ",{"$f":"'2022 Legal Max'!AF84","v":48.4},{"$f":"'2022 Legal Max'!AI84","v":1.3},{"$f":"SUM(D83+E83)*'Weighting Factors'!$O$5","v":233888},{"$f":"'2022 Legal Max'!BA84","v":"A"}]
[273,"Mitchell","Beloit ",{"$f":"'2022 Legal Max'!AF85","v":115.7},{"$f":"'2022 Legal Max'!AI85","v":0},{"$f":"SUM(D84+E84)*'Weighting Factors'!$O$5","v":544484},{"$f":"'2022 Legal Max'!BA85","v":"A"}]
[274,"Logan","Oakley ",{"$f":"'2022 Legal Max'!AF86","v":55.2},{"$f":"'2022 Legal Max'!AI86","v":0},{"$f":"SUM(D85+E85)*'Weighting Factors'!$O$5","v":259771},{"$f":"'2022 Legal Max'!BA86","v":"A"}]
[275,"Logan","Triplains ",{"$f":"'2022 Legal Max'!AF87","v":5.3},{"$f":"'2022 Legal Max'!AI87","v":0},{"$f":"SUM(D86+E86)*'Weighting Factors'!$O$5","v":24942},{"$f":"'2022 Legal Max'!BA87","v":"A"}]
[281,"Graham","Graham County ",{"$f":"'2022 Legal Max'!AF88","v":62.9},{"$f":"'2022 Legal Max'!AI88","v":3},{"$f":"SUM(D87+E87)*'Weighting Factors'!$O$5","v":310125},{"$f":"'2022 Legal Max'!BA88","v":"A"}]
[282,"Elk","West Elk ",{"$f":"'2022 Legal Max'!AF89","v":85.2},{"$f":"'2022 Legal Max'!AI89","v":14.4},{"$f":"SUM(D88+E88)*'Weighting Factors'!$O$5","v":468718},{"$f":"'2022 Legal Max'!BA89","v":"A"}]
[283,"Elk","Elk Valley ",{"$f":"'2022 Legal Max'!AF90","v":29.5},{"$f":"'2022 Legal Max'!AI90","v":6.4},{"$f":"SUM(D89+E89)*'Weighting Factors'!$O$5","v":168945},{"$f":"'2022 Legal Max'!BA90","v":"A"}]
[284,"Chase","Chase County ",{"$f":"'2022 Legal Max'!AF91","v":46.5},{"$f":"'2022 Legal Max'!AI91","v":0},{"$f":"SUM(D90+E90)*'Weighting Factors'!$O$5","v":218829},{"$f":"'2022 Legal Max'!BA91","v":"A"}]
[285,"Chautauqua","Cedar Vale ",{"$f":"'2022 Legal Max'!AF92","v":24.2},{"$f":"'2022 Legal Max'!AI92","v":3.2},{"$f":"SUM(D91+E91)*'Weighting Factors'!$O$5","v":128944},{"$f":"'2022 Legal Max'!BA92","v":"A"}]
[286,"Chautauqua","Chautauqua Co Community ",{"$f":"'2022 Legal Max'!AF93","v":99.2},{"$f":"'2022 Legal Max'!AI93","v":21.5},{"$f":"SUM(D92+E92)*'Weighting Factors'!$O$5","v":568014},{"$f":"'2022 Legal Max'!BA93","v":"A"}]
[287,"Franklin","West Franklin ",{"$f":"'2022 Legal Max'!AF94","v":81.8},{"$f":"'2022 Legal Max'!AI94","v":0},{"$f":"SUM(D93+E93)*'Weighting Factors'!$O$5","v":384951},{"$f":"'2022 Legal Max'!BA94","v":"A"}]
[288,"Franklin","Central Heights ",{"$f":"'2022 Legal Max'!AF95","v":85.2},{"$f":"'2022 Legal Max'!AI95","v":0},{"$f":"SUM(D94+E94)*'Weighting Factors'!$O$5","v":400951},{"$f":"'2022 Legal Max'!BA95","v":"A"}]
[289,"Franklin","Wellsville ",{"$f":"'2022 Legal Max'!AF96","v":87.1},{"$f":"'2022 Legal Max'!AI96","v":0},{"$f":"SUM(D95+E95)*'Weighting Factors'!$O$5","v":409893},{"$f":"'2022 Legal Max'!BA96","v":"A"}]
[290,"Franklin","Ottawa ",{"$f":"'2022 Legal Max'!AF97","v":400.8},{"$f":"'2022 Legal Max'!AI97","v":24},{"$f":"SUM(D96+E96)*'Weighting Factors'!$O$5","v":1999109},{"$f":"'2022 Legal Max'!BA97","v":"A"}]
[291,"Gove","Grinnell Public Schools ",{"$f":"'2022 Legal Max'!AF98","v":11.1},{"$f":"'2022 Legal Max'!AI98","v":0.4},{"$f":"SUM(D97+E97)*'Weighting Factors'!$O$5","v":54119},{"$f":"'2022 Legal Max'!BA98","v":"A"}]
[292,"Gove","Wheatland ",{"$f":"'2022 Legal Max'!AF99","v":15},{"$f":"'2022 Legal Max'!AI99","v":0},{"$f":"SUM(D98+E98)*'Weighting Factors'!$O$5","v":70590},{"$f":"'2022 Legal Max'!BA99","v":"A"}]
[293,"Gove","Quinter Public Schools ",{"$f":"'2022 Legal Max'!AF100","v":23.2},{"$f":"'2022 Legal Max'!AI100","v":0},{"$f":"SUM(D99+E99)*'Weighting Factors'!$O$5","v":109179},{"$f":"'2022 Legal Max'!BA100","v":"A"}]
[294,"Decatur","Oberlin ",{"$f":"'2022 Legal Max'!AF101","v":62},{"$f":"'2022 Legal Max'!AI101","v":1.2},{"$f":"SUM(D100+E100)*'Weighting Factors'!$O$5","v":297419},{"$f":"'2022 Legal Max'!BA101","v":"A"}]
[297,"Cheyenne","St Francis Comm Sch ",{"$f":"'2022 Legal Max'!AF102","v":30.5},{"$f":"'2022 Legal Max'!AI102","v":0},{"$f":"SUM(D101+E101)*'Weighting Factors'!$O$5","v":143533},{"$f":"'2022 Legal Max'!BA102","v":"A"}]
[298,"Lincoln","Lincoln ",{"$f":"'2022 Legal Max'!AF103","v":50.8},{"$f":"'2022 Legal Max'!AI103","v":0},{"$f":"SUM(D102+E102)*'Weighting Factors'!$O$5","v":239065},{"$f":"'2022 Legal Max'!BA103","v":"A"}]
[299,"Lincoln","Sylvan Grove ",{"$f":"'2022 Legal Max'!AF104","v":30},{"$f":"'2022 Legal Max'!AI104","v":0},{"$f":"SUM(D103+E103)*'Weighting Factors'!$O$5","v":141180},{"$f":"'2022 Legal Max'!BA104","v":"A"}]
[300,"Comanche","Comanche County ",{"$f":"'2022 Legal Max'!AF105","v":46},{"$f":"'2022 Legal Max'!AI105","v":0.1},{"$f":"SUM(D104+E104)*'Weighting Factors'!$O$5","v":216947},{"$f":"'2022 Legal Max'!BA105","v":"A"}]
[303,"Ness","Ness City ",{"$f":"'2022 Legal Max'!AF106","v":39.200000000000003},{"$f":"'2022 Legal Max'!AI106","v":0},{"$f":"SUM(D105+E105)*'Weighting Factors'!$O$5","v":184475},{"$f":"'2022 Legal Max'!BA106","v":"A"}]
[305,"Saline","Salina ",{"$f":"'2022 Legal Max'!AF107","v":1460.2},{"$f":"'2022 Legal Max'!AI107","v":198.3},{"$f":"SUM(D106+E106)*'Weighting Factors'!$O$5","v":7804901},{"$f":"'2022 Legal Max'!BA107","v":"A"}]
[306,"Saline","Southeast Of Saline ",{"$f":"'2022 Legal Max'!AF108","v":47.9},{"$f":"'2022 Legal Max'!AI108","v":0},{"$f":"SUM(D107+E107)*'Weighting Factors'!$O$5","v":225417},{"$f":"'2022 Legal Max'!BA108","v":"A"}]
[307,"Saline","Ell-Saline ",{"$f":"'2022 Legal Max'!AF109","v":44.5},{"$f":"'2022 Legal Max'!AI109","v":0},{"$f":"SUM(D108+E108)*'Weighting Factors'!$O$5","v":209417},{"$f":"'2022 Legal Max'!BA109","v":"A"}]
[308,"Reno","Hutchinson Public Schools ",{"$f":"'2022 Legal Max'!AF110","v":1119},{"$f":"'2022 Legal Max'!AI110","v":242.8},{"$f":"SUM(D109+E109)*'Weighting Factors'!$O$5","v":6408631},{"$f":"'2022 Legal Max'!BA110","v":"A"}]
[309,"Reno","Nickerson ",{"$f":"'2022 Legal Max'!AF111","v":209.6},{"$f":"'2022 Legal Max'!AI111","v":27.4},{"$f":"SUM(D110+E110)*'Weighting Factors'!$O$5","v":1115322},{"$f":"'2022 Legal Max'!BA111","v":"A"}]
[310,"Reno","Fairfield ",{"$f":"'2022 Legal Max'!AF112","v":58.6},{"$f":"'2022 Legal Max'!AI112","v":6.7},{"$f":"SUM(D111+E111)*'Weighting Factors'!$O$5","v":307302},{"$f":"'2022 Legal Max'!BA112","v":"A"}]
[311,"Reno","Pretty Prairie ",{"$f":"'2022 Legal Max'!AF113","v":38.700000000000003},{"$f":"'2022 Legal Max'!AI113","v":0},{"$f":"SUM(D112+E112)*'Weighting Factors'!$O$5","v":182122},{"$f":"'2022 Legal Max'!BA113","v":"A"}]
[312,"Reno","Haven Public Schools ",{"$f":"'2022 Legal Max'!AF114","v":74.099999999999994},{"$f":"'2022 Legal Max'!AI114","v":1.3},{"$f":"SUM(D113+E113)*'Weighting Factors'!$O$5","v":354832},{"$f":"'2022 Legal Max'!BA114","v":"A"}]
[313,"Reno","Buhler ",{"$f":"'2022 Legal Max'!AF115","v":242},{"$f":"'2022 Legal Max'!AI115","v":0},{"$f":"SUM(D114+E114)*'Weighting Factors'!$O$5","v":1138852},{"$f":"'2022 Legal Max'!BA115","v":"A"}]
[314,"Thomas","Brewster ",{"$f":"'2022 Legal Max'!AF116","v":15},{"$f":"'2022 Legal Max'!AI116","v":0},{"$f":"SUM(D115+E115)*'Weighting Factors'!$O$5","v":70590},{"$f":"'2022 Legal Max'!BA116","v":"A"}]
[315,"Thomas","Colby Public Schools ",{"$f":"'2022 Legal Max'!AF117","v":128.30000000000001},{"$f":"'2022 Legal Max'!AI117","v":0},{"$f":"SUM(D116+E116)*'Weighting Factors'!$O$5","v":603780},{"$f":"'2022 Legal Max'!BA117","v":"A"}]
[316,"Thomas","Golden Plains ",{"$f":"'2022 Legal Max'!AF118","v":35.299999999999997},{"$f":"'2022 Legal Max'!AI118","v":3.9},{"$f":"SUM(D117+E117)*'Weighting Factors'!$O$5","v":184475},{"$f":"'2022 Legal Max'!BA118","v":"A"}]
[320,"Pottawatomie","Wamego ",{"$f":"'2022 Legal Max'!AF119","v":130.19999999999999},{"$f":"'2022 Legal Max'!AI119","v":0},{"$f":"SUM(D118+E118)*'Weighting Factors'!$O$5","v":612721},{"$f":"'2022 Legal Max'!BA119","v":"A"}]
[321,"Pottawatomie","Kaw Valley ",{"$f":"'2022 Legal Max'!AF120","v":185.4},{"$f":"'2022 Legal Max'!AI120","v":5.7},{"$f":"SUM(D119+E119)*'Weighting Factors'!$O$5","v":899317},{"$f":"'2022 Legal Max'!BA120","v":"A"}]
[322,"Pottawatomie","Onaga-Havensville-Wheaton ",{"$f":"'2022 Legal Max'!AF121","v":25.2},{"$f":"'2022 Legal Max'!AI121","v":0},{"$f":"SUM(D120+E120)*'Weighting Factors'!$O$5","v":118591},{"$f":"'2022 Legal Max'!BA121","v":"A"}]
[323,"Pottawatomie","Rock Creek ",{"$f":"'2022 Legal Max'!AF122","v":105},{"$f":"'2022 Legal Max'!AI122","v":0},{"$f":"SUM(D121+E121)*'Weighting Factors'!$O$5","v":494130},{"$f":"'2022 Legal Max'!BA122","v":"A"}]
[325,"Phillips","Phillipsburg ",{"$f":"'2022 Legal Max'!AF123","v":69.7},{"$f":"'2022 Legal Max'!AI123","v":0},{"$f":"SUM(D122+E122)*'Weighting Factors'!$O$5","v":328008},{"$f":"'2022 Legal Max'!BA123","v":"A"}]
[326,"Phillips","Logan ",{"$f":"'2022 Legal Max'!AF124","v":22.3},{"$f":"'2022 Legal Max'!AI124","v":0.3},{"$f":"SUM(D123+E123)*'Weighting Factors'!$O$5","v":106356},{"$f":"'2022 Legal Max'!BA124","v":"A"}]
[327,"Ellsworth","Ellsworth ",{"$f":"'2022 Legal Max'!AF125","v":60.5},{"$f":"'2022 Legal Max'!AI125","v":0},{"$f":"SUM(D124+E124)*'Weighting Factors'!$O$5","v":284713},{"$f":"'2022 Legal Max'!BA125","v":"A"}]
[329,"Wabaunsee","Mill Creek Valley ",{"$f":"'2022 Legal Max'!AF126","v":24.2},{"$f":"'2022 Legal Max'!AI126","v":0},{"$f":"SUM(D125+E125)*'Weighting Factors'!$O$5","v":113885},{"$f":"'2022 Legal Max'!BA126","v":"A"}]
[330,"Wabaunsee","Mission Valley ",{"$f":"'2022 Legal Max'!AF127","v":33.4},{"$f":"'2022 Legal Max'!AI127","v":0},{"$f":"SUM(D126+E126)*'Weighting Factors'!$O$5","v":157180},{"$f":"'2022 Legal Max'!BA127","v":"A"}]
[331,"Kingman","Kingman - Norwich ",{"$f":"'2022 Legal Max'!AF128","v":126.3},{"$f":"'2022 Legal Max'!AI128","v":2},{"$f":"SUM(D127+E127)*'Weighting Factors'!$O$5","v":603780},{"$f":"'2022 Legal Max'!BA128","v":"A"}]
[332,"Kingman","Cunningham ",{"$f":"'2022 Legal Max'!AF129","v":22.7},{"$f":"'2022 Legal Max'!AI129","v":0},{"$f":"SUM(D128+E128)*'Weighting Factors'!$O$5","v":106826},{"$f":"'2022 Legal Max'!BA129","v":"A"}]
[333,"Cloud","Concordia ",{"$f":"'2022 Legal Max'!AF130","v":194.1},{"$f":"'2022 Legal Max'!AI130","v":8.1},{"$f":"SUM(D129+E129)*'Weighting Factors'!$O$5","v":951553},{"$f":"'2022 Legal Max'!BA130","v":"A"}]
[334,"Cloud","Southern Cloud ",{"$f":"'2022 Legal Max'!AF131","v":31},{"$f":"'2022 Legal Max'!AI131","v":3.7},{"$f":"SUM(D130+E130)*'Weighting Factors'!$O$5","v":163298},{"$f":"'2022 Legal Max'!BA131","v":"A"}]
[335,"Jackson","North Jackson ",{"$f":"'2022 Legal Max'!AF132","v":59.5},{"$f":"'2022 Legal Max'!AI132","v":0},{"$f":"SUM(D131+E131)*'Weighting Factors'!$O$5","v":280007},{"$f":"'2022 Legal Max'!BA132","v":"A"}]
[336,"Jackson","Holton ",{"$f":"'2022 Legal Max'!AF133","v":164.6},{"$f":"'2022 Legal Max'!AI133","v":6},{"$f":"SUM(D132+E132)*'Weighting Factors'!$O$5","v":802844},{"$f":"'2022 Legal Max'!BA133","v":"A"}]
[337,"Jackson","Royal Valley ",{"$f":"'2022 Legal Max'!AF134","v":145.19999999999999},{"$f":"'2022 Legal Max'!AI134","v":3.4},{"$f":"SUM(D133+E133)*'Weighting Factors'!$O$5","v":699312},{"$f":"'2022 Legal Max'!BA134","v":"A"}]
[338,"Jefferson","Valley Falls ",{"$f":"'2022 Legal Max'!AF135","v":41.6},{"$f":"'2022 Legal Max'!AI135","v":0},{"$f":"SUM(D134+E134)*'Weighting Factors'!$O$5","v":195770},{"$f":"'2022 Legal Max'!BA135","v":"A"}]
[339,"Jefferson","Jefferson County North ",{"$f":"'2022 Legal Max'!AF136","v":53.7},{"$f":"'2022 Legal Max'!AI136","v":0},{"$f":"SUM(D135+E135)*'Weighting Factors'!$O$5","v":252712},{"$f":"'2022 Legal Max'!BA136","v":"A"}]
[340,"Jefferson","Jefferson West ",{"$f":"'2022 Legal Max'!AF137","v":70.7},{"$f":"'2022 Legal Max'!AI137","v":0},{"$f":"SUM(D136+E136)*'Weighting Factors'!$O$5","v":332714},{"$f":"'2022 Legal Max'!BA137","v":"A"}]
[341,"Jefferson","Oskaloosa Public Schools ",{"$f":"'2022 Legal Max'!AF138","v":99.2},{"$f":"'2022 Legal Max'!AI138","v":2.2999999999999998},{"$f":"SUM(D137+E137)*'Weighting Factors'!$O$5","v":477659},{"$f":"'2022 Legal Max'!BA138","v":"A"}]
[342,"Jefferson","McLouth ",{"$f":"'2022 Legal Max'!AF139","v":51.3},{"$f":"'2022 Legal Max'!AI139","v":0},{"$f":"SUM(D138+E138)*'Weighting Factors'!$O$5","v":241418},{"$f":"'2022 Legal Max'!BA139","v":"A"}]
[343,"Jefferson","Perry Public Schools ",{"$f":"'2022 Legal Max'!AF140","v":89.5},{"$f":"'2022 Legal Max'!AI140","v":0},{"$f":"SUM(D139+E139)*'Weighting Factors'!$O$5","v":421187},{"$f":"'2022 Legal Max'!BA140","v":"A"}]
[344,"Linn","Pleasanton ",{"$f":"'2022 Legal Max'!AF141","v":77},{"$f":"'2022 Legal Max'!AI141","v":11.3},{"$f":"SUM(D140+E140)*'Weighting Factors'!$O$5","v":415540},{"$f":"'2022 Legal Max'!BA141","v":"A"}]
[345,"Shawnee","Seaman ",{"$f":"'2022 Legal Max'!AF142","v":441.9},{"$f":"'2022 Legal Max'!AI142","v":28.4},{"$f":"SUM(D141+E141)*'Weighting Factors'!$O$5","v":2213232},{"$f":"'2022 Legal Max'!BA142","v":"A"}]
[346,"Linn","Jayhawk ",{"$f":"'2022 Legal Max'!AF143","v":105.5},{"$f":"'2022 Legal Max'!AI143","v":10.8},{"$f":"SUM(D142+E142)*'Weighting Factors'!$O$5","v":547308},{"$f":"'2022 Legal Max'!BA143","v":"A"}]
[347,"Edwards","Kinsley-Offerle ",{"$f":"'2022 Legal Max'!AF144","v":55.7},{"$f":"'2022 Legal Max'!AI144","v":4.7},{"$f":"SUM(D143+E143)*'Weighting Factors'!$O$5","v":284242},{"$f":"'2022 Legal Max'!BA144","v":"A"}]
[348,"Douglas","Baldwin City ",{"$f":"'2022 Legal Max'!AF145","v":107.4},{"$f":"'2022 Legal Max'!AI145","v":0},{"$f":"SUM(D144+E144)*'Weighting Factors'!$O$5","v":505424},{"$f":"'2022 Legal Max'!BA145","v":"A"}]
[349,"Stafford","Stafford ",{"$f":"'2022 Legal Max'!AF146","v":36.799999999999997},{"$f":"'2022 Legal Max'!AI146","v":0.9},{"$f":"SUM(D145+E145)*'Weighting Factors'!$O$5","v":177416},{"$f":"'2022 Legal Max'!BA146","v":"A"}]
[350,"Stafford","St John-Hudson ",{"$f":"'2022 Legal Max'!AF147","v":60},{"$f":"'2022 Legal Max'!AI147","v":4.5999999999999996},{"$f":"SUM(D146+E146)*'Weighting Factors'!$O$5","v":304008},{"$f":"'2022 Legal Max'!BA147","v":"A"}]
[351,"Stafford","Macksville ",{"$f":"'2022 Legal Max'!AF148","v":40.200000000000003},{"$f":"'2022 Legal Max'!AI148","v":4.4000000000000004},{"$f":"SUM(D147+E147)*'Weighting Factors'!$O$5","v":209888},{"$f":"'2022 Legal Max'!BA148","v":"A"}]
[352,"Sherman","Goodland ",{"$f":"'2022 Legal Max'!AF149","v":153.4},{"$f":"'2022 Legal Max'!AI149","v":6.3},{"$f":"SUM(D148+E148)*'Weighting Factors'!$O$5","v":751548},{"$f":"'2022 Legal Max'!BA149","v":"A"}]
[353,"Sumner","Wellington ",{"$f":"'2022 Legal Max'!AF150","v":237.2},{"$f":"'2022 Legal Max'!AI150","v":17.899999999999999},{"$f":"SUM(D149+E149)*'Weighting Factors'!$O$5","v":1200501},{"$f":"'2022 Legal Max'!BA150","v":"A"}]
[355,"Barton","Ellinwood Public Schools ",{"$f":"'2022 Legal Max'!AF151","v":61.5},{"$f":"'2022 Legal Max'!AI151","v":0},{"$f":"SUM(D150+E150)*'Weighting Factors'!$O$5","v":289419},{"$f":"'2022 Legal Max'!BA151","v":"A"}]
[356,"Sumner","Conway Springs ",{"$f":"'2022 Legal Max'!AF152","v":41.6},{"$f":"'2022 Legal Max'!AI152","v":0},{"$f":"SUM(D151+E151)*'Weighting Factors'!$O$5","v":195770},{"$f":"'2022 Legal Max'!BA152","v":"A"}]
[357,"Sumner","Belle Plaine ",{"$f":"'2022 Legal Max'!AF153","v":71.099999999999994},{"$f":"'2022 Legal Max'!AI153","v":0},{"$f":"SUM(D152+E152)*'Weighting Factors'!$O$5","v":334597},{"$f":"'2022 Legal Max'!BA153","v":"A"}]
[358,"Sumner","Oxford ",{"$f":"'2022 Legal Max'!AF154","v":53.7},{"$f":"'2022 Legal Max'!AI154","v":0},{"$f":"SUM(D153+E153)*'Weighting Factors'!$O$5","v":252712},{"$f":"'2022 Legal Max'!BA154","v":"A"}]
[359,"Sumner","Argonia Public Schools ",{"$f":"'2022 Legal Max'!AF155","v":27.6},{"$f":"'2022 Legal Max'!AI155","v":0},{"$f":"SUM(D154+E154)*'Weighting Factors'!$O$5","v":129886},{"$f":"'2022 Legal Max'!BA155","v":"A"}]
[360,"Sumner","Caldwell ",{"$f":"'2022 Legal Max'!AF156","v":55.2},{"$f":"'2022 Legal Max'!AI156","v":9.8000000000000007},{"$f":"SUM(D155+E155)*'Weighting Factors'!$O$5","v":305890},{"$f":"'2022 Legal Max'!BA156","v":"A"}]
[361,"Harper","Anthony-Harper ",{"$f":"'2022 Legal Max'!AF157","v":157.80000000000001},{"$f":"'2022 Legal Max'!AI157","v":17.2},{"$f":"SUM(D156+E156)*'Weighting Factors'!$O$5","v":823550},{"$f":"'2022 Legal Max'!BA157","v":"A"}]
[362,"Linn","Prairie View ",{"$f":"'2022 Legal Max'!AF158","v":137.9},{"$f":"'2022 Legal Max'!AI158","v":1},{"$f":"SUM(D157+E157)*'Weighting Factors'!$O$5","v":653663},{"$f":"'2022 Legal Max'!BA158","v":"A"}]
[363,"Finney","Holcomb ",{"$f":"'2022 Legal Max'!AF159","v":148.6},{"$f":"'2022 Legal Max'!AI159","v":0},{"$f":"SUM(D158+E158)*'Weighting Factors'!$O$5","v":699312},{"$f":"'2022 Legal Max'!BA159","v":"A"}]
[364,"Marshall","Marysville ",{"$f":"'2022 Legal Max'!AF160","v":109.9},{"$f":"'2022 Legal Max'!AI160","v":0},{"$f":"SUM(D159+E159)*'Weighting Factors'!$O$5","v":517189},{"$f":"'2022 Legal Max'!BA160","v":"A"}]
[365,"Anderson","Garnett ",{"$f":"'2022 Legal Max'!AF161","v":152.9},{"$f":"'2022 Legal Max'!AI161","v":6.5},{"$f":"SUM(D160+E160)*'Weighting Factors'!$O$5","v":750136},{"$f":"'2022 Legal Max'!BA161","v":"A"}]
[366,"Woodson","Woodson ",{"$f":"'2022 Legal Max'!AF162","v":62.4},{"$f":"'2022 Legal Max'!AI162","v":0.2},{"$f":"SUM(D161+E161)*'Weighting Factors'!$O$5","v":294596},{"$f":"'2022 Legal Max'!BA162","v":"A"}]
[367,"Miami","Osawatomie ",{"$f":"'2022 Legal Max'!AF163","v":229.9},{"$f":"'2022 Legal Max'!AI163","v":34.9},{"$f":"SUM(D162+E162)*'Weighting Factors'!$O$5","v":1246149},{"$f":"'2022 Legal Max'!BA163","v":"A"}]
[368,"Miami","Paola ",{"$f":"'2022 Legal Max'!AF164","v":227},{"$f":"'2022 Legal Max'!AI164","v":0},{"$f":"SUM(D163+E163)*'Weighting Factors'!$O$5","v":1068262},{"$f":"'2022 Legal Max'!BA164","v":"A"}]
[369,"Harvey","Burrton ",{"$f":"'2022 Legal Max'!AF165","v":31.9},{"$f":"'2022 Legal Max'!AI165","v":1.2},{"$f":"SUM(D164+E164)*'Weighting Factors'!$O$5","v":155769},{"$f":"'2022 Legal Max'!BA165","v":"A"}]
[371,"Gray","Montezuma ",{"$f":"'2022 Legal Max'!AF166","v":15},{"$f":"'2022 Legal Max'!AI166","v":0},{"$f":"SUM(D165+E165)*'Weighting Factors'!$O$5","v":70590},{"$f":"'2022 Legal Max'!BA166","v":"A"}]
[372,"Shawnee","Silver Lake ",{"$f":"'2022 Legal Max'!AF167","v":33.4},{"$f":"'2022 Legal Max'!AI167","v":0},{"$f":"SUM(D166+E166)*'Weighting Factors'!$O$5","v":157180},{"$f":"'2022 Legal Max'!BA167","v":"A"}]
[373,"Harvey","Newton ",{"$f":"'2022 Legal Max'!AF168","v":542.6},{"$f":"'2022 Legal Max'!AI168","v":15.5},{"$f":"SUM(D167+E167)*'Weighting Factors'!$O$5","v":2626419},{"$f":"'2022 Legal Max'!BA168","v":"A"}]
[374,"Haskell","Sublette ",{"$f":"'2022 Legal Max'!AF169","v":98.7},{"$f":"'2022 Legal Max'!AI169","v":21.4},{"$f":"SUM(D168+E168)*'Weighting Factors'!$O$5","v":565191},{"$f":"'2022 Legal Max'!BA169","v":"A"}]
[375,"Butler","Circle ",{"$f":"'2022 Legal Max'!AF170","v":219.7},{"$f":"'2022 Legal Max'!AI170","v":3.9},{"$f":"SUM(D169+E169)*'Weighting Factors'!$O$5","v":1052262},{"$f":"'2022 Legal Max'!BA170","v":"A"}]
[376,"Rice","Sterling ",{"$f":"'2022 Legal Max'!AF171","v":40.700000000000003},{"$f":"'2022 Legal Max'!AI171","v":0},{"$f":"SUM(D170+E170)*'Weighting Factors'!$O$5","v":191534},{"$f":"'2022 Legal Max'!BA171","v":"A"}]
[377,"Atchison","Atchison Co Comm Schools ",{"$f":"'2022 Legal Max'!AF172","v":62},{"$f":"'2022 Legal Max'!AI172","v":0},{"$f":"SUM(D171+E171)*'Weighting Factors'!$O$5","v":291772},{"$f":"'2022 Legal Max'!BA172","v":"A"}]
[378,"Riley","Riley County ",{"$f":"'2022 Legal Max'!AF173","v":46.5},{"$f":"'2022 Legal Max'!AI173","v":0},{"$f":"SUM(D172+E172)*'Weighting Factors'!$O$5","v":218829},{"$f":"'2022 Legal Max'!BA173","v":"A"}]
[379,"Clay","Clay Center ",{"$f":"'2022 Legal Max'!AF174","v":169.9},{"$f":"'2022 Legal Max'!AI174","v":0},{"$f":"SUM(D173+E173)*'Weighting Factors'!$O$5","v":799549},{"$f":"'2022 Legal Max'!BA174","v":"A"}]
[380,"Marshall","Vermillion ",{"$f":"'2022 Legal Max'!AF175","v":43.1},{"$f":"'2022 Legal Max'!AI175","v":0},{"$f":"SUM(D174+E174)*'Weighting Factors'!$O$5","v":202829},{"$f":"'2022 Legal Max'!BA175","v":"A"}]
[381,"Ford","Spearville ",{"$f":"'2022 Legal Max'!AF176","v":21.8},{"$f":"'2022 Legal Max'!AI176","v":0},{"$f":"SUM(D175+E175)*'Weighting Factors'!$O$5","v":102591},{"$f":"'2022 Legal Max'!BA176","v":"A"}]
[382,"Pratt","Pratt ",{"$f":"'2022 Legal Max'!AF177","v":185.9},{"$f":"'2022 Legal Max'!AI177","v":4.2},{"$f":"SUM(D176+E176)*'Weighting Factors'!$O$5","v":894611},{"$f":"'2022 Legal Max'!BA177","v":"A"}]
[383,"Riley","Manhattan-Ogden ",{"$f":"'2022 Legal Max'!AF178","v":935.6},{"$f":"'2022 Legal Max'!AI178","v":38.799999999999997},{"$f":"SUM(D177+E177)*'Weighting Factors'!$O$5","v":4585526},{"$f":"'2022 Legal Max'!BA178","v":"A"}]
[384,"Riley","Blue Valley ",{"$f":"'2022 Legal Max'!AF179","v":13.1},{"$f":"'2022 Legal Max'!AI179","v":0},{"$f":"SUM(D178+E178)*'Weighting Factors'!$O$5","v":61649},{"$f":"'2022 Legal Max'!BA179","v":"A"}]
[385,"Butler","Andover ",{"$f":"'2022 Legal Max'!AF180","v":229.9},{"$f":"'2022 Legal Max'!AI180","v":0},{"$f":"SUM(D179+E179)*'Weighting Factors'!$O$5","v":1081909},{"$f":"'2022 Legal Max'!BA180","v":"A"}]
[386,"Greenwood","Madison-Virgil ",{"$f":"'2022 Legal Max'!AF181","v":44.5},{"$f":"'2022 Legal Max'!AI181","v":2},{"$f":"SUM(D180+E180)*'Weighting Factors'!$O$5","v":218829},{"$f":"'2022 Legal Max'!BA181","v":"A"}]
[387,"Wilson","Altoona-Midway ",{"$f":"'2022 Legal Max'!AF182","v":34.799999999999997},{"$f":"'2022 Legal Max'!AI182","v":4.8},{"$f":"SUM(D181+E181)*'Weighting Factors'!$O$5","v":186358},{"$f":"'2022 Legal Max'!BA182","v":"A"}]
[388,"Ellis","Ellis ",{"$f":"'2022 Legal Max'!AF183","v":35.299999999999997},{"$f":"'2022 Legal Max'!AI183","v":0},{"$f":"SUM(D182+E182)*'Weighting Factors'!$O$5","v":166122},{"$f":"'2022 Legal Max'!BA183","v":"A"}]
[389,"Greenwood","Eureka ",{"$f":"'2022 Legal Max'!AF184","v":130.69999999999999},{"$f":"'2022 Legal Max'!AI184","v":21.1},{"$f":"SUM(D183+E183)*'Weighting Factors'!$O$5","v":714371},{"$f":"'2022 Legal Max'!BA184","v":"A"}]
[390,"Greenwood","Hamilton ",{"$f":"'2022 Legal Max'!AF185","v":19.8},{"$f":"'2022 Legal Max'!AI185","v":4.3},{"$f":"SUM(D184+E184)*'Weighting Factors'!$O$5","v":113415},{"$f":"'2022 Legal Max'!BA185","v":"A"}]
[392,"Osborne","Osborne County ",{"$f":"'2022 Legal Max'!AF186","v":40.700000000000003},{"$f":"'2022 Legal Max'!AI186","v":0},{"$f":"SUM(D185+E185)*'Weighting Factors'!$O$5","v":191534},{"$f":"'2022 Legal Max'!BA186","v":"A"}]
[393,"Dickinson","Solomon ",{"$f":"'2022 Legal Max'!AF187","v":60.5},{"$f":"'2022 Legal Max'!AI187","v":2.1},{"$f":"SUM(D186+E186)*'Weighting Factors'!$O$5","v":294596},{"$f":"'2022 Legal Max'!BA187","v":"A"}]
[394,"Butler","Rose Hill Public Schools ",{"$f":"'2022 Legal Max'!AF188","v":132.6},{"$f":"'2022 Legal Max'!AI188","v":0},{"$f":"SUM(D187+E187)*'Weighting Factors'!$O$5","v":624016},{"$f":"'2022 Legal Max'!BA188","v":"A"}]
[395,"Rush","LaCrosse ",{"$f":"'2022 Legal Max'!AF189","v":43.1},{"$f":"'2022 Legal Max'!AI189","v":0},{"$f":"SUM(D188+E188)*'Weighting Factors'!$O$5","v":202829},{"$f":"'2022 Legal Max'!BA189","v":"A"}]
[396,"Butler","Douglass Public Schools ",{"$f":"'2022 Legal Max'!AF190","v":70.7},{"$f":"'2022 Legal Max'!AI190","v":0},{"$f":"SUM(D189+E189)*'Weighting Factors'!$O$5","v":332714},{"$f":"'2022 Legal Max'!BA190","v":"A"}]
[397,"Marion","Centre ",{"$f":"'2022 Legal Max'!AF191","v":22.7},{"$f":"'2022 Legal Max'!AI191","v":0},{"$f":"SUM(D190+E190)*'Weighting Factors'!$O$5","v":106826},{"$f":"'2022 Legal Max'!BA191","v":"A"}]
[398,"Marion","Peabody-Burns ",{"$f":"'2022 Legal Max'!AF192","v":39.700000000000003},{"$f":"'2022 Legal Max'!AI192","v":3.1},{"$f":"SUM(D191+E191)*'Weighting Factors'!$O$5","v":201417},{"$f":"'2022 Legal Max'!BA192","v":"A"}]
[399,"Russell","Paradise ",{"$f":"'2022 Legal Max'!AF193","v":25.2},{"$f":"'2022 Legal Max'!AI193","v":2.4},{"$f":"SUM(D192+E192)*'Weighting Factors'!$O$5","v":129886},{"$f":"'2022 Legal Max'!BA193","v":"A"}]
[400,"McPherson","Smoky Valley ",{"$f":"'2022 Legal Max'!AF194","v":70.7},{"$f":"'2022 Legal Max'!AI194","v":0},{"$f":"SUM(D193+E193)*'Weighting Factors'!$O$5","v":332714},{"$f":"'2022 Legal Max'!BA194","v":"A"}]
[401,"Rice","Chase-Raymond ",{"$f":"'2022 Legal Max'!AF195","v":34.4},{"$f":"'2022 Legal Max'!AI195","v":7.5},{"$f":"SUM(D194+E194)*'Weighting Factors'!$O$5","v":197181},{"$f":"'2022 Legal Max'!BA195","v":"A"}]
[402,"Butler","Augusta ",{"$f":"'2022 Legal Max'!AF196","v":244.9},{"$f":"'2022 Legal Max'!AI196","v":2.7},{"$f":"SUM(D195+E195)*'Weighting Factors'!$O$5","v":1165206},{"$f":"'2022 Legal Max'!BA196","v":"A"}]
[403,"Rush","Otis-Bison ",{"$f":"'2022 Legal Max'!AF197","v":23.7},{"$f":"'2022 Legal Max'!AI197","v":0},{"$f":"SUM(D196+E196)*'Weighting Factors'!$O$5","v":111532},{"$f":"'2022 Legal Max'!BA197","v":"A"}]
[404,"Cherokee","Riverton ",{"$f":"'2022 Legal Max'!AF198","v":120.5},{"$f":"'2022 Legal Max'!AI198","v":3.8},{"$f":"SUM(D197+E197)*'Weighting Factors'!$O$5","v":584956},{"$f":"'2022 Legal Max'!BA198","v":"A"}]
[405,"Rice","Lyons ",{"$f":"'2022 Legal Max'!AF199","v":189.7},{"$f":"'2022 Legal Max'!AI199","v":41.2},{"$f":"SUM(D198+E198)*'Weighting Factors'!$O$5","v":1086615},{"$f":"'2022 Legal Max'!BA199","v":"A"}]
[407,"Russell","Russell County ",{"$f":"'2022 Legal Max'!AF200","v":153.4},{"$f":"'2022 Legal Max'!AI200","v":9.5},{"$f":"SUM(D199+E199)*'Weighting Factors'!$O$5","v":766607},{"$f":"'2022 Legal Max'!BA200","v":"A"}]
[408,"Marion","Marion-Florence ",{"$f":"'2022 Legal Max'!AF201","v":69.7},{"$f":"'2022 Legal Max'!AI201","v":0},{"$f":"SUM(D200+E200)*'Weighting Factors'!$O$5","v":328008},{"$f":"'2022 Legal Max'!BA201","v":"A"}]
[409,"Atchison","Atchison Public Schools ",{"$f":"'2022 Legal Max'!AF202","v":371.2},{"$f":"'2022 Legal Max'!AI202","v":75.099999999999994},{"$f":"SUM(D201+E201)*'Weighting Factors'!$O$5","v":2100288},{"$f":"'2022 Legal Max'!BA202","v":"A"}]
[410,"Marion","Durham-Hillsboro-Lehigh ",{"$f":"'2022 Legal Max'!AF203","v":64.400000000000006},{"$f":"'2022 Legal Max'!AI203","v":0},{"$f":"SUM(D202+E202)*'Weighting Factors'!$O$5","v":303066},{"$f":"'2022 Legal Max'!BA203","v":"A"}]
[411,"Marion","Goessel ",{"$f":"'2022 Legal Max'!AF204","v":21.3},{"$f":"'2022 Legal Max'!AI204","v":0},{"$f":"SUM(D203+E203)*'Weighting Factors'!$O$5","v":100238},{"$f":"'2022 Legal Max'!BA204","v":"A"}]
[412,"Sheridan","Hoxie Community Schools ",{"$f":"'2022 Legal Max'!AF205","v":41.6},{"$f":"'2022 Legal Max'!AI205","v":0},{"$f":"SUM(D204+E204)*'Weighting Factors'!$O$5","v":195770},{"$f":"'2022 Legal Max'!BA205","v":"A"}]
[413,"Neosho","Chanute Public Schools ",{"$f":"'2022 Legal Max'!AF206","v":379},{"$f":"'2022 Legal Max'!AI206","v":60.5},{"$f":"SUM(D205+E205)*'Weighting Factors'!$O$5","v":2068287},{"$f":"'2022 Legal Max'!BA206","v":"A"}]
[415,"Brown","Hiawatha ",{"$f":"'2022 Legal Max'!AF207","v":153.9},{"$f":"'2022 Legal Max'!AI207","v":0.8},{"$f":"SUM(D206+E206)*'Weighting Factors'!$O$5","v":728018},{"$f":"'2022 Legal Max'!BA207","v":"A"}]
[416,"Miami","Louisburg ",{"$f":"'2022 Legal Max'!AF208","v":78.900000000000006},{"$f":"'2022 Legal Max'!AI208","v":0},{"$f":"SUM(D207+E207)*'Weighting Factors'!$O$5","v":371303},{"$f":"'2022 Legal Max'!BA208","v":"A"}]
[417,"Morris","Morris County ",{"$f":"'2022 Legal Max'!AF209","v":139.4},{"$f":"'2022 Legal Max'!AI209","v":10.5},{"$f":"SUM(D208+E208)*'Weighting Factors'!$O$5","v":705429},{"$f":"'2022 Legal Max'!BA209","v":"A"}]
[418,"McPherson","McPherson ",{"$f":"'2022 Legal Max'!AF210","v":314.10000000000002},{"$f":"'2022 Legal Max'!AI210","v":9.5},{"$f":"SUM(D209+E209)*'Weighting Factors'!$O$5","v":1522862},{"$f":"'2022 Legal Max'!BA210","v":"A"}]
[419,"McPherson","Canton-Galva ",{"$f":"'2022 Legal Max'!AF211","v":39.200000000000003},{"$f":"'2022 Legal Max'!AI211","v":0},{"$f":"SUM(D210+E210)*'Weighting Factors'!$O$5","v":184475},{"$f":"'2022 Legal Max'!BA211","v":"A"}]
[420,"Osage","Osage City ",{"$f":"'2022 Legal Max'!AF212","v":103.6},{"$f":"'2022 Legal Max'!AI212","v":1.5},{"$f":"SUM(D211+E211)*'Weighting Factors'!$O$5","v":494601},{"$f":"'2022 Legal Max'!BA212","v":"A"}]
[421,"Osage","Lyndon ",{"$f":"'2022 Legal Max'!AF213","v":49.9},{"$f":"'2022 Legal Max'!AI213","v":0},{"$f":"SUM(D212+E212)*'Weighting Factors'!$O$5","v":234829},{"$f":"'2022 Legal Max'!BA213","v":"A"}]
[422,"Kiowa","Kiowa County ",{"$f":"'2022 Legal Max'!AF214","v":44},{"$f":"'2022 Legal Max'!AI214","v":0},{"$f":"SUM(D213+E213)*'Weighting Factors'!$O$5","v":207064},{"$f":"'2022 Legal Max'!BA214","v":"A"}]
[423,"McPherson","Moundridge ",{"$f":"'2022 Legal Max'!AF215","v":49.4},{"$f":"'2022 Legal Max'!AI215","v":0},{"$f":"SUM(D214+E214)*'Weighting Factors'!$O$5","v":232476},{"$f":"'2022 Legal Max'!BA215","v":"A"}]
[426,"Republic","Pike Valley ",{"$f":"'2022 Legal Max'!AF216","v":31},{"$f":"'2022 Legal Max'!AI216","v":0.4},{"$f":"SUM(D215+E215)*'Weighting Factors'!$O$5","v":147768},{"$f":"'2022 Legal Max'!BA216","v":"A"}]
[428,"Barton","Great Bend ",{"$f":"'2022 Legal Max'!AF217","v":710},{"$f":"'2022 Legal Max'!AI217","v":154},{"$f":"SUM(D216+E216)*'Weighting Factors'!$O$5","v":4065984},{"$f":"'2022 Legal Max'!BA217","v":"A"}]
[429,"Doniphan","Troy Public Schools ",{"$f":"'2022 Legal Max'!AF218","v":16.899999999999999},{"$f":"'2022 Legal Max'!AI218","v":0},{"$f":"SUM(D217+E217)*'Weighting Factors'!$O$5","v":79531},{"$f":"'2022 Legal Max'!BA218","v":"A"}]
[430,"Brown","South Brown County ",{"$f":"'2022 Legal Max'!AF219","v":113.7},{"$f":"'2022 Legal Max'!AI219","v":18.600000000000001},{"$f":"SUM(D218+E218)*'Weighting Factors'!$O$5","v":622604},{"$f":"'2022 Legal Max'!BA219","v":"A"}]
[431,"Barton","Hoisington ",{"$f":"'2022 Legal Max'!AF220","v":151.5},{"$f":"'2022 Legal Max'!AI220","v":19.100000000000001},{"$f":"SUM(D219+E219)*'Weighting Factors'!$O$5","v":802844},{"$f":"'2022 Legal Max'!BA220","v":"A"}]
[432,"Ellis","Victoria ",{"$f":"'2022 Legal Max'!AF221","v":23.2},{"$f":"'2022 Legal Max'!AI221","v":0},{"$f":"SUM(D220+E220)*'Weighting Factors'!$O$5","v":109179},{"$f":"'2022 Legal Max'!BA221","v":"A"}]
[434,"Osage","Santa Fe Trail ",{"$f":"'2022 Legal Max'!AF222","v":139.4},{"$f":"'2022 Legal Max'!AI222","v":0},{"$f":"SUM(D221+E221)*'Weighting Factors'!$O$5","v":656016},{"$f":"'2022 Legal Max'!BA222","v":"A"}]
[435,"Dickinson","Abilene ",{"$f":"'2022 Legal Max'!AF223","v":227},{"$f":"'2022 Legal Max'!AI223","v":2.2999999999999998},{"$f":"SUM(D222+E222)*'Weighting Factors'!$O$5","v":1079086},{"$f":"'2022 Legal Max'!BA223","v":"A"}]
[436,"Montgomery","Caney Valley ",{"$f":"'2022 Legal Max'!AF224","v":93.4},{"$f":"'2022 Legal Max'!AI224","v":0.2},{"$f":"SUM(D223+E223)*'Weighting Factors'!$O$5","v":440482},{"$f":"'2022 Legal Max'!BA224","v":"A"}]
[437,"Shawnee","Auburn Washburn ",{"$f":"'2022 Legal Max'!AF225","v":598.20000000000005},{"$f":"'2022 Legal Max'!AI225","v":22.3},{"$f":"SUM(D224+E224)*'Weighting Factors'!$O$5","v":2920073},{"$f":"'2022 Legal Max'!BA225","v":"A"}]
[438,"Pratt","Skyline Schools ",{"$f":"'2022 Legal Max'!AF226","v":45.5},{"$f":"'2022 Legal Max'!AI226","v":0},{"$f":"SUM(D225+E225)*'Weighting Factors'!$O$5","v":214123},{"$f":"'2022 Legal Max'!BA226","v":"A"}]
[439,"Harvey","Sedgwick Public Schools ",{"$f":"'2022 Legal Max'!AF227","v":62.9},{"$f":"'2022 Legal Max'!AI227","v":0},{"$f":"SUM(D226+E226)*'Weighting Factors'!$O$5","v":296007},{"$f":"'2022 Legal Max'!BA227","v":"A"}]
[440,"Harvey","Halstead ",{"$f":"'2022 Legal Max'!AF228","v":111.8},{"$f":"'2022 Legal Max'!AI228","v":0},{"$f":"SUM(D227+E227)*'Weighting Factors'!$O$5","v":526131},{"$f":"'2022 Legal Max'!BA228","v":"A"}]
[443,"Ford","Dodge City ",{"$f":"'2022 Legal Max'!AF229","v":2125.1999999999998},{"$f":"'2022 Legal Max'!AI229","v":461.1},{"$f":"SUM(D228+E228)*'Weighting Factors'!$O$5","v":12171128},{"$f":"'2022 Legal Max'!BA229","v":"A"}]
[444,"Rice","Little River ",{"$f":"'2022 Legal Max'!AF230","v":22.3},{"$f":"'2022 Legal Max'!AI230","v":0},{"$f":"SUM(D229+E229)*'Weighting Factors'!$O$5","v":104944},{"$f":"'2022 Legal Max'!BA230","v":"A"}]
[445,"Montgomery","Coffeyville ",{"$f":"'2022 Legal Max'!AF231","v":558.1},{"$f":"'2022 Legal Max'!AI231","v":121.1},{"$f":"SUM(D230+E230)*'Weighting Factors'!$O$5","v":3196315},{"$f":"'2022 Legal Max'!BA231","v":"A"}]
[446,"Montgomery","Independence ",{"$f":"'2022 Legal Max'!AF232","v":464.6},{"$f":"'2022 Legal Max'!AI232","v":86.2},{"$f":"SUM(D231+E231)*'Weighting Factors'!$O$5","v":2592065},{"$f":"'2022 Legal Max'!BA232","v":"A"}]
[447,"Montgomery","Cherryvale ",{"$f":"'2022 Legal Max'!AF233","v":169.9},{"$f":"'2022 Legal Max'!AI233","v":32.299999999999997},{"$f":"SUM(D232+E232)*'Weighting Factors'!$O$5","v":951553},{"$f":"'2022 Legal Max'!BA233","v":"A"}]
[448,"McPherson","Inman ",{"$f":"'2022 Legal Max'!AF234","v":34.799999999999997},{"$f":"'2022 Legal Max'!AI234","v":0},{"$f":"SUM(D233+E233)*'Weighting Factors'!$O$5","v":163769},{"$f":"'2022 Legal Max'!BA234","v":"A"}]
[449,"Leavenworth","Easton ",{"$f":"'2022 Legal Max'!AF235","v":36.799999999999997},{"$f":"'2022 Legal Max'!AI235","v":0},{"$f":"SUM(D234+E234)*'Weighting Factors'!$O$5","v":173181},{"$f":"'2022 Legal Max'!BA235","v":"A"}]
[450,"Shawnee","Shawnee Heights ",{"$f":"'2022 Legal Max'!AF236","v":404.1},{"$f":"'2022 Legal Max'!AI236","v":0},{"$f":"SUM(D235+E235)*'Weighting Factors'!$O$5","v":1901695},{"$f":"'2022 Legal Max'!BA236","v":"A"}]
[452,"Stanton","Stanton County ",{"$f":"'2022 Legal Max'!AF237","v":70.7},{"$f":"'2022 Legal Max'!AI237","v":4.0999999999999996},{"$f":"SUM(D236+E236)*'Weighting Factors'!$O$5","v":352009},{"$f":"'2022 Legal Max'!BA237","v":"A"}]
[453,"Leavenworth","Leavenworth ",{"$f":"'2022 Legal Max'!AF238","v":653.9},{"$f":"'2022 Legal Max'!AI238","v":59.2},{"$f":"SUM(D237+E237)*'Weighting Factors'!$O$5","v":3355849},{"$f":"'2022 Legal Max'!BA238","v":"A"}]
[454,"Osage","Burlingame Public School ",{"$f":"'2022 Legal Max'!AF239","v":43.6},{"$f":"'2022 Legal Max'!AI239","v":1.4},{"$f":"SUM(D238+E238)*'Weighting Factors'!$O$5","v":211770},{"$f":"'2022 Legal Max'!BA239","v":"A"}]
[456,"Osage","Marais Des Cygnes Valley ",{"$f":"'2022 Legal Max'!AF240","v":37.799999999999997},{"$f":"'2022 Legal Max'!AI240","v":1.1000000000000001},{"$f":"SUM(D239+E239)*'Weighting Factors'!$O$5","v":183063},{"$f":"'2022 Legal Max'!BA240","v":"A"}]
[457,"Finney","Garden City ",{"$f":"'2022 Legal Max'!AF241","v":1576.9},{"$f":"'2022 Legal Max'!AI241","v":252.2},{"$f":"SUM(D240+E240)*'Weighting Factors'!$O$5","v":8607745},{"$f":"'2022 Legal Max'!BA241","v":"A"}]
[458,"Leavenworth","Basehor-Linwood ",{"$f":"'2022 Legal Max'!AF242","v":117.6},{"$f":"'2022 Legal Max'!AI242","v":0},{"$f":"SUM(D241+E241)*'Weighting Factors'!$O$5","v":553426},{"$f":"'2022 Legal Max'!BA242","v":"A"}]
[459,"Ford","Bucklin ",{"$f":"'2022 Legal Max'!AF243","v":44.5},{"$f":"'2022 Legal Max'!AI243","v":4.7},{"$f":"SUM(D242+E242)*'Weighting Factors'!$O$5","v":231535},{"$f":"'2022 Legal Max'!BA243","v":"A"}]
[460,"Harvey","Hesston ",{"$f":"'2022 Legal Max'!AF244","v":56.6},{"$f":"'2022 Legal Max'!AI244","v":0},{"$f":"SUM(D243+E243)*'Weighting Factors'!$O$5","v":266360},{"$f":"'2022 Legal Max'!BA244","v":"A"}]
[461,"Wilson","Neodesha ",{"$f":"'2022 Legal Max'!AF245","v":128.69999999999999},{"$f":"'2022 Legal Max'!AI245","v":8.6999999999999993},{"$f":"SUM(D244+E244)*'Weighting Factors'!$O$5","v":646604},{"$f":"'2022 Legal Max'!BA245","v":"A"}]
[462,"Cowley","Central ",{"$f":"'2022 Legal Max'!AF246","v":62.4},{"$f":"'2022 Legal Max'!AI246","v":7.4},{"$f":"SUM(D245+E245)*'Weighting Factors'!$O$5","v":328479},{"$f":"'2022 Legal Max'!BA246","v":"A"}]
[463,"Cowley","Udall ",{"$f":"'2022 Legal Max'!AF247","v":51.8},{"$f":"'2022 Legal Max'!AI247","v":0.5},{"$f":"SUM(D246+E246)*'Weighting Factors'!$O$5","v":246124},{"$f":"'2022 Legal Max'!BA247","v":"A"}]
[464,"Leavenworth","Tonganoxie ",{"$f":"'2022 Legal Max'!AF248","v":151.5},{"$f":"'2022 Legal Max'!AI248","v":0},{"$f":"SUM(D247+E247)*'Weighting Factors'!$O$5","v":712959},{"$f":"'2022 Legal Max'!BA248","v":"A"}]
[465,"Cowley","Winfield ",{"$f":"'2022 Legal Max'!AF249","v":521.29999999999995},{"$f":"'2022 Legal Max'!AI249","v":113.1},{"$f":"SUM(D248+E248)*'Weighting Factors'!$O$5","v":2985486},{"$f":"'2022 Legal Max'!BA249","v":"A"}]
[466,"Scott","Scott County ",{"$f":"'2022 Legal Max'!AF250","v":143.30000000000001},{"$f":"'2022 Legal Max'!AI250","v":0},{"$f":"SUM(D249+E249)*'Weighting Factors'!$O$5","v":674370},{"$f":"'2022 Legal Max'!BA250","v":"A"}]
[467,"Wichita","Leoti ",{"$f":"'2022 Legal Max'!AF251","v":61.5},{"$f":"'2022 Legal Max'!AI251","v":0},{"$f":"SUM(D250+E250)*'Weighting Factors'!$O$5","v":289419},{"$f":"'2022 Legal Max'!BA251","v":"A"}]
[468,"Lane","Healy Public Schools ",{"$f":"'2022 Legal Max'!AF252","v":14},{"$f":"'2022 Legal Max'!AI252","v":3.1},{"$f":"SUM(D251+E251)*'Weighting Factors'!$O$5","v":80473},{"$f":"'2022 Legal Max'!BA252","v":"A"}]
[469,"Leavenworth","Lansing ",{"$f":"'2022 Legal Max'!AF253","v":268.10000000000002},{"$f":"'2022 Legal Max'!AI253","v":0},{"$f":"SUM(D252+E252)*'Weighting Factors'!$O$5","v":1261679},{"$f":"'2022 Legal Max'!BA253","v":"A"}]
[470,"Cowley","Arkansas City ",{"$f":"'2022 Legal Max'!AF254","v":735.7},{"$f":"'2022 Legal Max'!AI254","v":159.6},{"$f":"SUM(D253+E253)*'Weighting Factors'!$O$5","v":4213282},{"$f":"'2022 Legal Max'!BA254","v":"A"}]
[471,"Cowley","Dexter ",{"$f":"'2022 Legal Max'!AF255","v":37.799999999999997},{"$f":"'2022 Legal Max'!AI255","v":0},{"$f":"SUM(D254+E254)*'Weighting Factors'!$O$5","v":177887},{"$f":"'2022 Legal Max'!BA255","v":"A"}]
[473,"Dickinson","Chapman ",{"$f":"'2022 Legal Max'!AF256","v":123.9},{"$f":"'2022 Legal Max'!AI256","v":3.9},{"$f":"SUM(D255+E255)*'Weighting Factors'!$O$5","v":601427},{"$f":"'2022 Legal Max'!BA256","v":"A"}]
[474,"Kiowa","Haviland ",{"$f":"'2022 Legal Max'!AF257","v":11.6},{"$f":"'2022 Legal Max'!AI257","v":0},{"$f":"SUM(D256+E256)*'Weighting Factors'!$O$5","v":54590},{"$f":"'2022 Legal Max'!BA257","v":"A"}]
[475,"Geary","Geary County Schools ",{"$f":"'2022 Legal Max'!AF258","v":1125.3},{"$f":"'2022 Legal Max'!AI258","v":81.099999999999994},{"$f":"SUM(D257+E257)*'Weighting Factors'!$O$5","v":5677318},{"$f":"'2022 Legal Max'!BA258","v":"A"}]
[476,"Gray","Copeland ",{"$f":"'2022 Legal Max'!AF259","v":15.5},{"$f":"'2022 Legal Max'!AI259","v":0.4},{"$f":"SUM(D258+E258)*'Weighting Factors'!$O$5","v":74825},{"$f":"'2022 Legal Max'!BA259","v":"A"}]
[477,"Gray","Ingalls ",{"$f":"'2022 Legal Max'!AF260","v":27.6},{"$f":"'2022 Legal Max'!AI260","v":0},{"$f":"SUM(D259+E259)*'Weighting Factors'!$O$5","v":129886},{"$f":"'2022 Legal Max'!BA260","v":"A"}]
[479,"Anderson","Crest ",{"$f":"'2022 Legal Max'!AF261","v":44},{"$f":"'2022 Legal Max'!AI261","v":3.8},{"$f":"SUM(D260+E260)*'Weighting Factors'!$O$5","v":224947},{"$f":"'2022 Legal Max'!BA261","v":"A"}]
[480,"Seward","Liberal ",{"$f":"'2022 Legal Max'!AF262","v":1341.2},{"$f":"'2022 Legal Max'!AI262","v":291},{"$f":"SUM(D261+E261)*'Weighting Factors'!$O$5","v":7681133},{"$f":"'2022 Legal Max'!BA262","v":"A"}]
[481,"Dickinson","Rural Vista ",{"$f":"'2022 Legal Max'!AF263","v":36.799999999999997},{"$f":"'2022 Legal Max'!AI263","v":0},{"$f":"SUM(D262+E262)*'Weighting Factors'!$O$5","v":173181},{"$f":"'2022 Legal Max'!BA263","v":"A"}]
[482,"Lane","Dighton ",{"$f":"'2022 Legal Max'!AF264","v":29},{"$f":"'2022 Legal Max'!AI264","v":0},{"$f":"SUM(D263+E263)*'Weighting Factors'!$O$5","v":136474},{"$f":"'2022 Legal Max'!BA264","v":"A"}]
[483,"Seward","Kismet-Plains ",{"$f":"'2022 Legal Max'!AF265","v":133.1},{"$f":"'2022 Legal Max'!AI265","v":21.9},{"$f":"SUM(D264+E264)*'Weighting Factors'!$O$5","v":729430},{"$f":"'2022 Legal Max'!BA265","v":"A"}]
[484,"Wilson","Fredonia ",{"$f":"'2022 Legal Max'!AF266","v":110.8},{"$f":"'2022 Legal Max'!AI266","v":2.6},{"$f":"SUM(D265+E265)*'Weighting Factors'!$O$5","v":533660},{"$f":"'2022 Legal Max'!BA266","v":"A"}]
[487,"Dickinson","Herington ",{"$f":"'2022 Legal Max'!AF267","v":104.5},{"$f":"'2022 Legal Max'!AI267","v":22.7},{"$f":"SUM(D266+E266)*'Weighting Factors'!$O$5","v":598603},{"$f":"'2022 Legal Max'!BA267","v":"A"}]
[489,"Ellis","Hays ",{"$f":"'2022 Legal Max'!AF268","v":449.6},{"$f":"'2022 Legal Max'!AI268","v":5.6},{"$f":"SUM(D267+E267)*'Weighting Factors'!$O$5","v":2142171},{"$f":"'2022 Legal Max'!BA268","v":"A"}]
[490,"Butler","El Dorado ",{"$f":"'2022 Legal Max'!AF269","v":398.3},{"$f":"'2022 Legal Max'!AI269","v":63.4},{"$f":"SUM(D268+E268)*'Weighting Factors'!$O$5","v":2172760},{"$f":"'2022 Legal Max'!BA269","v":"A"}]
[491,"Douglas","Eudora ",{"$f":"'2022 Legal Max'!AF270","v":133.1},{"$f":"'2022 Legal Max'!AI270","v":0},{"$f":"SUM(D269+E269)*'Weighting Factors'!$O$5","v":626369},{"$f":"'2022 Legal Max'!BA270","v":"A"}]
[492,"Butler","Flinthills ",{"$f":"'2022 Legal Max'!AF271","v":54.2},{"$f":"'2022 Legal Max'!AI271","v":5.6},{"$f":"SUM(D270+E270)*'Weighting Factors'!$O$5","v":281419},{"$f":"'2022 Legal Max'!BA271","v":"A"}]
[493,"Cherokee","Columbus ",{"$f":"'2022 Legal Max'!AF272","v":173.3},{"$f":"'2022 Legal Max'!AI272","v":16.8},{"$f":"SUM(D271+E271)*'Weighting Factors'!$O$5","v":894611},{"$f":"'2022 Legal Max'!BA272","v":"A"}]
[494,"Hamilton","Syracuse ",{"$f":"'2022 Legal Max'!AF273","v":146.69999999999999},{"$f":"'2022 Legal Max'!AI273","v":31.8},{"$f":"SUM(D272+E272)*'Weighting Factors'!$O$5","v":840021},{"$f":"'2022 Legal Max'!BA273","v":"A"}]
[495,"Pawnee","Ft Larned ",{"$f":"'2022 Legal Max'!AF274","v":151},{"$f":"'2022 Legal Max'!AI274","v":15.4},{"$f":"SUM(D273+E273)*'Weighting Factors'!$O$5","v":783078},{"$f":"'2022 Legal Max'!BA274","v":"A"}]
[496,"Pawnee","Pawnee Heights ",{"$f":"'2022 Legal Max'!AF275","v":33.4},{"$f":"'2022 Legal Max'!AI275","v":7.1},{"$f":"SUM(D274+E274)*'Weighting Factors'!$O$5","v":190593},{"$f":"'2022 Legal Max'!BA275","v":"A"}]
[497,"Douglas","Lawrence ",{"$f":"'2022 Legal Max'!AF276","v":1144.7},{"$f":"'2022 Legal Max'!AI276","v":6.7},{"$f":"SUM(D275+E275)*'Weighting Factors'!$O$5","v":5418488},{"$f":"'2022 Legal Max'!BA276","v":"A"}]
[498,"Marshall","Valley Heights ",{"$f":"'2022 Legal Max'!AF277","v":52.3},{"$f":"'2022 Legal Max'!AI277","v":0},{"$f":"SUM(D276+E276)*'Weighting Factors'!$O$5","v":246124},{"$f":"'2022 Legal Max'!BA277","v":"A"}]
[499,"Cherokee","Galena ",{"$f":"'2022 Legal Max'!AF278","v":181.5},{"$f":"'2022 Legal Max'!AI278","v":30.3},{"$f":"SUM(D277+E277)*'Weighting Factors'!$O$5","v":996731},{"$f":"'2022 Legal Max'!BA278","v":"A"}]
[500,"Wyandotte","Kansas City ",{"$f":"'2022 Legal Max'!AF279","v":7154},{"$f":"'2022 Legal Max'!AI279","v":1552},{"$f":"SUM(D278+E278)*'Weighting Factors'!$O$5","v":40970436},{"$f":"'2022 Legal Max'!BA279","v":"A"}]
[501,"Shawnee","Topeka Public Schools ",{"$f":"'2022 Legal Max'!AF280","v":3281},{"$f":"'2022 Legal Max'!AI280","v":711.8},{"$f":"SUM(D279+E279)*'Weighting Factors'!$O$5","v":18790117},{"$f":"'2022 Legal Max'!BA280","v":"A"}]
[502,"Edwards","Lewis ",{"$f":"'2022 Legal Max'!AF281","v":23.7},{"$f":"'2022 Legal Max'!AI281","v":1.7},{"$f":"SUM(D280+E280)*'Weighting Factors'!$O$5","v":119532},{"$f":"'2022 Legal Max'!BA281","v":"A"}]
[503,"Labette","Parsons ",{"$f":"'2022 Legal Max'!AF282","v":355.7},{"$f":"'2022 Legal Max'!AI282","v":77.2},{"$f":"SUM(D281+E281)*'Weighting Factors'!$O$5","v":2037227},{"$f":"'2022 Legal Max'!BA282","v":"A"}]
[504,"Labette","Oswego ",{"$f":"'2022 Legal Max'!AF283","v":78.400000000000006},{"$f":"'2022 Legal Max'!AI283","v":3.3},{"$f":"SUM(D282+E282)*'Weighting Factors'!$O$5","v":384480},{"$f":"'2022 Legal Max'!BA283","v":"A"}]
[505,"Labette","Chetopa-St. Paul ",{"$f":"'2022 Legal Max'!AF284","v":76.5},{"$f":"'2022 Legal Max'!AI284","v":10.3},{"$f":"SUM(D283+E283)*'Weighting Factors'!$O$5","v":408481},{"$f":"'2022 Legal Max'!BA284","v":"A"}]
[506,"Labette","Labette County ",{"$f":"'2022 Legal Max'!AF285","v":276.39999999999998},{"$f":"'2022 Legal Max'!AI285","v":13.8},{"$f":"SUM(D284+E284)*'Weighting Factors'!$O$5","v":1365681},{"$f":"'2022 Legal Max'!BA285","v":"A"}]
[507,"Haskell","Satanta ",{"$f":"'2022 Legal Max'!AF286","v":52.3},{"$f":"'2022 Legal Max'!AI286","v":5.7},{"$f":"SUM(D285+E285)*'Weighting Factors'!$O$5","v":272948},{"$f":"'2022 Legal Max'!BA286","v":"A"}]
[508,"Cherokee","Baxter Springs ",{"$f":"'2022 Legal Max'!AF287","v":200.4},{"$f":"'2022 Legal Max'!AI287","v":43.5},{"$f":"SUM(D286+E286)*'Weighting Factors'!$O$5","v":1147793},{"$f":"'2022 Legal Max'!BA287","v":"A"}]
[509,"Sumner","South Haven ",{"$f":"'2022 Legal Max'!AF288","v":18.899999999999999},{"$f":"'2022 Legal Max'!AI288","v":0},{"$f":"SUM(D287+E287)*'Weighting Factors'!$O$5","v":88943},{"$f":"'2022 Legal Max'!BA288","v":"A"}]
[511,"Harper","Attica ",{"$f":"'2022 Legal Max'!AF289","v":18.899999999999999},{"$f":"'2022 Legal Max'!AI289","v":0},{"$f":"SUM(D288+E288)*'Weighting Factors'!$O$5","v":88943},{"$f":"'2022 Legal Max'!BA289","v":"A"}]
[512,"Johnson","Shawnee Mission Pub Sch",{"$f":"'2022 Legal Max'!AF290","v":2986.8},{"$f":"'2022 Legal Max'!AI290","v":124.2},{"$f":"SUM(D289+E289)*'Weighting Factors'!$O$5","v":14640366},{"$f":"'2022 Legal Max'!BA290","v":"A"}]

{"sheet":"LOB Transfers","index":3,"n_rows":289,"n_cols":11,"rows_kept":289,"cut":false,"hidden":false,"merged":[[0,4,0,6],[0,7,0,9]]}
[null,null,null,null,"AT-RISK",null,null,"Bilingual  "]
["USD#","County","District Name","Total WTD FTE  (excl 4yr AR & KAMS, inc  SPED)","At-Risk           (Free Lunch)       WTD FTE","% of At-Risk to Total Adj(Wtd) Enr","Amount Required to Transfer from LOB to At-Risk","Bilingual (max Hrs or Hdct) WTD FTE","% of Bilingual Wtg to Total Adj (Wtd) Enr","Amount Required to Transfer from LOB to Bilingual","Audited"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D4:D289)","v":765611.5},{"$f":"SUM(E4:E289)","v":76528.3},{"$f":"IF(E3=0,0,ROUND((E3/D3)*100,2))","v":10},{"$f":"SUM(G4:G289)","v":117660152},{"$f":"SUM(H4:H289)","v":8679.5},{"$f":"IF('2022 Legal Max'!AA4=0,0,ROUND((H3/D3)*100,2))","v":1.1299999999999999},{"$f":"SUM(J4:J289)","v":13385623}]
[101,"Neosho","Erie-Galesburg ",{"$f":"'2022 Legal Max'!CS5-'2022 Legal Max'!T5-'2022 Legal Max'!AS5","v":934.8},{"$f":"'2022 Legal Max'!AF5","v":69.7},{"$f":"IF(E4=0,0,ROUND((E4/D4)*100,2))","v":7.46},{"$f":"(F4/100)*'2022 Legal Max'!BP5","v":105563},{"$f":"'2022 Legal Max'!AA5","v":1.3},{"$f":"IF('2022 Legal Max'!AA5=0,0,ROUND((H4/D4)*100,2))","v":0.14000000000000001},{"$f":"(I4/100)*'2022 Legal Max'!BP5","v":1981},{"$f":"'2022 Legal Max'!BA5","v":"A"}]
[102,"Gray","Cimmaron-Ensign",{"$f":"'2022 Legal Max'!CS6-'2022 Legal Max'!T6-'2022 Legal Max'!AS6","v":1164.9000000000001},{"$f":"'2022 Legal Max'!AF6","v":82.3},{"$f":"IF(E5=0,0,ROUND((E5/D5)*100,2))","v":7.06},{"$f":"(F5/100)*'2022 Legal Max'!BP6","v":118568},{"$f":"'2022 Legal Max'!AA6","v":34},{"$f":"IF('2022 Legal Max'!AA6=0,0,ROUND((H5/D5)*100,2))","v":2.92},{"$f":"(I5/100)*'2022 Legal Max'!BP6","v":49039},{"$f":"'2022 Legal Max'!BA6","v":"A"}]
[103,"Cheyenne","Cheylin ",{"$f":"'2022 Legal Max'!CS7-'2022 Legal Max'!T7-'2022 Legal Max'!AS7","v":367.1},{"$f":"'2022 Legal Max'!AF7","v":29},7.9,{"$f":"(F6/100)*'2022 Legal Max'!BP7","v":43614},{"$f":"'2022 Legal Max'!AA7","v":5.9},{"$f":"IF('2022 Legal Max'!AA7=0,0,ROUND((H6/D6)*100,2))","v":1.61},{"$f":"(I6/100)*'2022 Legal Max'!BP7","v":8888},{"$f":"'2022 Legal Max'!BA7","v":"A"}]
[105,"Rawlins","Rawlins County ",{"$f":"'2022 Legal Max'!CS8-'2022 Legal Max'!T8-'2022 Legal Max'!AS8","v":720},{"$f":"'2022 Legal Max'!AF8","v":67.8},9.42,{"$f":"(F7/100)*'2022 Legal Max'!BP8","v":100167},{"$f":"'2022 Legal Max'!AA8","v":4.8},{"$f":"IF('2022 Legal Max'!AA8=0,0,ROUND((H7/D7)*100,2))","v":0.67},{"$f":"(I7/100)*'2022 Legal Max'!BP8","v":7124},{"$f":"'2022 Legal Max'!BA8","v":"A"}]
[106,"Ness","Western Plains ",{"$f":"'2022 Legal Max'!CS9-'2022 Legal Max'!T9-'2022 Legal Max'!AS9","v":295.89999999999998},{"$f":"'2022 Legal Max'!AF9","v":28.1},9.5,{"$f":"(F8/100)*'2022 Legal Max'!BP9","v":46334},{"$f":"'2022 Legal Max'!AA9","v":4.7},{"$f":"IF('2022 Legal Max'!AA9=0,0,ROUND((H8/D8)*100,2))","v":1.59},{"$f":"(I8/100)*'2022 Legal Max'!BP9","v":7755},{"$f":"'2022 Legal Max'!BA9","v":"A"}]
[107,"Jewell","Rock Hills ",{"$f":"'2022 Legal Max'!CS10-'2022 Legal Max'!T10-'2022 Legal Max'!AS10","v":705},{"$f":"'2022 Legal Max'!AF10","v":68.7},9.74,{"$f":"(F9/100)*'2022 Legal Max'!BP10","v":100215},{"$f":"'2022 Legal Max'!AA10","v":0},{"$f":"IF('2022 Legal Max'!AA10=0,0,ROUND((H9/D9)*100,2))","v":0},{"$f":"(I9/100)*'2022 Legal Max'!BP10","v":0},{"$f":"'2022 Legal Max'!BA10","v":"A"}]
[108,"Washington","Washington Co. Schools ",{"$f":"'2022 Legal Max'!CS11-'2022 Legal Max'!T11-'2022 Legal Max'!AS11","v":717.6},{"$f":"'2022 Legal Max'!AF11","v":57.6},8.0299999999999994,{"$f":"(F10/100)*'2022 Legal Max'!BP11","v":89572},{"$f":"'2022 Legal Max'!AA11","v":4.0999999999999996},{"$f":"IF('2022 Legal Max'!AA11=0,0,ROUND((H10/D10)*100,2))","v":0.56999999999999995},{"$f":"(I10/100)*'2022 Legal Max'!BP11","v":6358},{"$f":"'2022 Legal Max'!BA11","v":"A"}]
[109,"Republic","Republic County ",{"$f":"'2022 Legal Max'!CS12-'2022 Legal Max'!T12-'2022 Legal Max'!AS12","v":967.8},{"$f":"'2022 Legal Max'!AF12","v":89.5},9.25,{"$f":"(F11/100)*'2022 Legal Max'!BP12","v":131785},{"$f":"'2022 Legal Max'!AA12","v":0.9},{"$f":"IF('2022 Legal Max'!AA12=0,0,ROUND((H11/D11)*100,2))","v":0.09},{"$f":"(I11/100)*'2022 Legal Max'!BP12","v":1282},{"$f":"'2022 Legal Max'!BA12","v":"A"}]
[110,"Phillips","Thunder Ridge Schools ",{"$f":"'2022 Legal Max'!CS13-'2022 Legal Max'!T13-'2022 Legal Max'!AS13","v":458.5},{"$f":"'2022 Legal Max'!AF13","v":26.1},5.69,{"$f":"(F12/100)*'2022 Legal Max'!BP13","v":39990},{"$f":"'2022 Legal Max'!AA13","v":0},{"$f":"IF('2022 Legal Max'!AA13=0,0,ROUND((H12/D12)*100,2))","v":0},{"$f":"(I12/100)*'2022 Legal Max'!BP13","v":0},{"$f":"'2022 Legal Max'!BA13","v":"A"}]
[111,"Doniphan","Doniphan West Schools ",{"$f":"'2022 Legal Max'!CS14-'2022 Legal Max'!T14-'2022 Legal Max'!AS14","v":646.6},{"$f":"'2022 Legal Max'!AF14","v":37.799999999999997},5.85,{"$f":"(F13/100)*'2022 Legal Max'!BP14","v":58032},{"$f":"'2022 Legal Max'!AA14","v":0.2},{"$f":"IF('2022 Legal Max'!AA14=0,0,ROUND((H13/D13)*100,2))","v":0.03},{"$f":"(I13/100)*'2022 Legal Max'!BP14","v":298},{"$f":"'2022 Legal Max'!BA14","v":"A"}]
[112,"Ellsworth","Central Plains ",{"$f":"'2022 Legal Max'!CS15-'2022 Legal Max'!T15-'2022 Legal Max'!AS15","v":891.4},{"$f":"'2022 Legal Max'!AF15","v":76.5},8.58,{"$f":"(F14/100)*'2022 Legal Max'!BP15","v":123394},{"$f":"'2022 Legal Max'!AA15","v":0},{"$f":"IF('2022 Legal Max'!AA15=0,0,ROUND((H14/D14)*100,2))","v":0},{"$f":"(I14/100)*'2022 Legal Max'!BP15","v":0},{"$f":"'2022 Legal Max'!BA15","v":"A"}]
[113,"Nemaha","Prairie Hills ",{"$f":"'2022 Legal Max'!CS16-'2022 Legal Max'!T16-'2022 Legal Max'!AS16","v":1704.7},{"$f":"'2022 Legal Max'!AF16","v":123.9},7.27,{"$f":"(F15/100)*'2022 Legal Max'!BP16","v":201802},{"$f":"'2022 Legal Max'!AA16","v":0},{"$f":"IF('2022 Legal Max'!AA16=0,0,ROUND((H15/D15)*100,2))","v":0},{"$f":"(I15/100)*'2022 Legal Max'!BP16","v":0},{"$f":"'2022 Legal Max'!BA16","v":"A"}]
[114,"Doniphan","Riverside ",{"$f":"'2022 Legal Max'!CS17-'2022 Legal Max'!T17-'2022 Legal Max'!AS17","v":1106},{"$f":"'2022 Legal Max'!AF17","v":83.7},7.57,{"$f":"(F16/100)*'2022 Legal Max'!BP17","v":122633},{"$f":"'2022 Legal Max'!AA17","v":0},{"$f":"IF('2022 Legal Max'!AA17=0,0,ROUND((H16/D16)*100,2))","v":0},{"$f":"(I16/100)*'2022 Legal Max'!BP17","v":0},{"$f":"'2022 Legal Max'!BA17","v":"A"}]
[115,"Nemaha","Nemaha Central ",{"$f":"'2022 Legal Max'!CS18-'2022 Legal Max'!T18-'2022 Legal Max'!AS18","v":1076.0999999999999},{"$f":"'2022 Legal Max'!AF18","v":59.5},5.53,{"$f":"(F17/100)*'2022 Legal Max'!BP18","v":88691},{"$f":"'2022 Legal Max'!AA18","v":1.5},{"$f":"IF('2022 Legal Max'!AA18=0,0,ROUND((H17/D17)*100,2))","v":0.14000000000000001},{"$f":"(I17/100)*'2022 Legal Max'!BP18","v":2245},{"$f":"'2022 Legal Max'!BA18","v":"A"}]
[200,"Greeley","Greeley County Schools ",{"$f":"'2022 Legal Max'!CS19-'2022 Legal Max'!T19-'2022 Legal Max'!AS19","v":499.3},{"$f":"'2022 Legal Max'!AF19","v":43.1},8.6300000000000008,{"$f":"(F18/100)*'2022 Legal Max'!BP19","v":63648},{"$f":"'2022 Legal Max'!AA19","v":9.3000000000000007},{"$f":"IF('2022 Legal Max'!AA19=0,0,ROUND((H18/D18)*100,2))","v":1.86},{"$f":"(I18/100)*'2022 Legal Max'!BP19","v":13718},{"$f":"'2022 Legal Max'!BA19","v":"A"}]
[202,"Wyandotte","Turner-Kansas City ",{"$f":"'2022 Legal Max'!CS20-'2022 Legal Max'!T20-'2022 Legal Max'!AS20","v":6310.2},{"$f":"'2022 Legal Max'!AF20","v":992.2},15.72,{"$f":"(F19/100)*'2022 Legal Max'!BP20","v":1462728},{"$f":"'2022 Legal Max'!AA20","v":138.19999999999999},{"$f":"IF('2022 Legal Max'!AA20=0,0,ROUND((H19/D19)*100,2))","v":2.19},{"$f":"(I19/100)*'2022 Legal Max'!BP20","v":203777},{"$f":"'2022 Legal Max'!BA20","v":"A"}]
[203,"Wyandotte","Piper-Kansas City ",{"$f":"'2022 Legal Max'!CS21-'2022 Legal Max'!T21-'2022 Legal Max'!AS21","v":3572.1},{"$f":"'2022 Legal Max'!AF21","v":117.1},3.28,{"$f":"(F20/100)*'2022 Legal Max'!BP21","v":181956},{"$f":"'2022 Legal Max'!AA21","v":25.5},{"$f":"IF('2022 Legal Max'!AA21=0,0,ROUND((H20/D20)*100,2))","v":0.71},{"$f":"(I20/100)*'2022 Legal Max'!BP21","v":39387},{"$f":"'2022 Legal Max'!BA21","v":"A"}]
[204,"Wyandotte","Bonner Springs ",{"$f":"'2022 Legal Max'!CS22-'2022 Legal Max'!T22-'2022 Legal Max'!AS22","v":3987.4},{"$f":"'2022 Legal Max'!AF22","v":420.6},10.55,{"$f":"(F21/100)*'2022 Legal Max'!BP22","v":656572},{"$f":"'2022 Legal Max'!AA22","v":25.5},{"$f":"IF('2022 Legal Max'!AA22=0,0,ROUND((H21/D21)*100,2))","v":0.64},{"$f":"(I21/100)*'2022 Legal Max'!BP22","v":39830},{"$f":"'2022 Legal Max'!BA22","v":"A"}]
[205,"Butler","Bluestem ",{"$f":"'2022 Legal Max'!CS23-'2022 Legal Max'!T23-'2022 Legal Max'!AS23","v":970},{"$f":"'2022 Legal Max'!AF23","v":78.400000000000006},8.08,{"$f":"(F22/100)*'2022 Legal Max'!BP23","v":122139},{"$f":"'2022 Legal Max'!AA23","v":0.9},{"$f":"IF('2022 Legal Max'!AA23=0,0,ROUND((H22/D22)*100,2))","v":0.09},{"$f":"(I22/100)*'2022 Legal Max'!BP23","v":1360},{"$f":"'2022 Legal Max'!BA23","v":"A"}]
[206,"Butler","Remington-Whitewater ",{"$f":"'2022 Legal Max'!CS24-'2022 Legal Max'!T24-'2022 Legal Max'!AS24","v":903.6},{"$f":"'2022 Legal Max'!AF24","v":57.6},6.37,{"$f":"(F23/100)*'2022 Legal Max'!BP24","v":90248},{"$f":"'2022 Legal Max'!AA24","v":2},{"$f":"IF('2022 Legal Max'!AA24=0,0,ROUND((H23/D23)*100,2))","v":0.22},{"$f":"(I23/100)*'2022 Legal Max'!BP24","v":3117},{"$f":"'2022 Legal Max'!BA24","v":"A"}]
[207,"Leavenworth","Ft Leavenworth ",{"$f":"'2022 Legal Max'!CS25-'2022 Legal Max'!T25-'2022 Legal Max'!AS25","v":2045.6},{"$f":"'2022 Legal Max'!AF25","v":1.5},7.0000000000000007E-2,{"$f":"(F24/100)*'2022 Legal Max'!BP25","v":2256},{"$f":"'2022 Legal Max'!AA25","v":13.7},{"$f":"IF('2022 Legal Max'!AA25=0,0,ROUND((H24/D24)*100,2))","v":0.67},{"$f":"(I24/100)*'2022 Legal Max'!BP25","v":21592},{"$f":"'2022 Legal Max'!BA25","v":"A"}]
[208,"Trego","Wakeeney ",{"$f":"'2022 Legal Max'!CS26-'2022 Legal Max'!T26-'2022 Legal Max'!AS26","v":725.8},{"$f":"'2022 Legal Max'!AF26","v":38.700000000000003},5.33,{"$f":"(F25/100)*'2022 Legal Max'!BP26","v":62351},{"$f":"'2022 Legal Max'!AA26","v":0},{"$f":"IF('2022 Legal Max'!AA26=0,0,ROUND((H25/D25)*100,2))","v":0},{"$f":"(I25/100)*'2022 Legal Max'!BP26","v":0},{"$f":"'2022 Legal Max'!BA26","v":"A"}]
[209,"Stevens","Moscow Public Schools ",{"$f":"'2022 Legal Max'!CS27-'2022 Legal Max'!T27-'2022 Legal Max'!AS27","v":343.5},{"$f":"'2022 Legal Max'!AF27","v":22.3},6.49,{"$f":"(F26/100)*'2022 Legal Max'!BP27","v":35655},{"$f":"'2022 Legal Max'!AA27","v":9.4},{"$f":"IF('2022 Legal Max'!AA27=0,0,ROUND((H26/D26)*100,2))","v":2.74},{"$f":"(I26/100)*'2022 Legal Max'!BP27","v":15053},{"$f":"'2022 Legal Max'!BA27","v":"A"}]
[210,"Stevens","Hugoton Public Schools ",{"$f":"'2022 Legal Max'!CS28-'2022 Legal Max'!T28-'2022 Legal Max'!AS28","v":1728.1},{"$f":"'2022 Legal Max'!AF28","v":211.5},12.24,{"$f":"(F27/100)*'2022 Legal Max'!BP28","v":312030},{"$f":"'2022 Legal Max'!AA28","v":63.5},{"$f":"IF('2022 Legal Max'!AA28=0,0,ROUND((H27/D27)*100,2))","v":3.67},{"$f":"(I27/100)*'2022 Legal Max'!BP28","v":93558},{"$f":"'2022 Legal Max'!BA28","v":"A"}]
[211,"Norton","Norton Community Schools ",{"$f":"'2022 Legal Max'!CS29-'2022 Legal Max'!T29-'2022 Legal Max'!AS29","v":1206.3},{"$f":"'2022 Legal Max'!AF29","v":83.7},6.94,{"$f":"(F28/100)*'2022 Legal Max'!BP29","v":123097},{"$f":"'2022 Legal Max'!AA29","v":1.1000000000000001},{"$f":"IF('2022 Legal Max'!AA29=0,0,ROUND((H28/D28)*100,2))","v":0.09},{"$f":"(I28/100)*'2022 Legal Max'!BP29","v":1596},{"$f":"'2022 Legal Max'!BA29","v":"A"}]
[212,"Norton","Northern Valley ",{"$f":"'2022 Legal Max'!CS30-'2022 Legal Max'!T30-'2022 Legal Max'!AS30","v":346.1},{"$f":"'2022 Legal Max'!AF30","v":26.6},7.69,{"$f":"(F29/100)*'2022 Legal Max'!BP30","v":40837},{"$f":"'2022 Legal Max'!AA30","v":0.2},{"$f":"IF('2022 Legal Max'!AA30=0,0,ROUND((H29/D29)*100,2))","v":0.06},{"$f":"(I29/100)*'2022 Legal Max'!BP30","v":319},{"$f":"'2022 Legal Max'!BA30","v":"A"}]
[214,"Grant","Ulysses ",{"$f":"'2022 Legal Max'!CS31-'2022 Legal Max'!T31-'2022 Legal Max'!AS31","v":2334.6999999999998},{"$f":"'2022 Legal Max'!AF31","v":299.10000000000002},12.81,{"$f":"(F30/100)*'2022 Legal Max'!BP31","v":442302},{"$f":"'2022 Legal Max'!AA31","v":93.6},{"$f":"IF('2022 Legal Max'!AA31=0,0,ROUND((H30/D30)*100,2))","v":4.01},{"$f":"(I30/100)*'2022 Legal Max'!BP31","v":138457},{"$f":"'2022 Legal Max'!BA31","v":"A"}]
[215,"Kearny","Lakin ",{"$f":"'2022 Legal Max'!CS32-'2022 Legal Max'!T32-'2022 Legal Max'!AS32","v":1171.5},{"$f":"'2022 Legal Max'!AF32","v":116.6},9.9499999999999993,{"$f":"(F31/100)*'2022 Legal Max'!BP32","v":171067},{"$f":"'2022 Legal Max'!AA32","v":16.5},{"$f":"IF('2022 Legal Max'!AA32=0,0,ROUND((H31/D31)*100,2))","v":1.41},{"$f":"(I31/100)*'2022 Legal Max'!BP32","v":24242},{"$f":"'2022 Legal Max'!BA32","v":"A"}]
[216,"Kearny","Deerfield ",{"$f":"'2022 Legal Max'!CS33-'2022 Legal Max'!T33-'2022 Legal Max'!AS33","v":478.7},{"$f":"'2022 Legal Max'!AF33","v":67.8},14.16,{"$f":"(F32/100)*'2022 Legal Max'!BP33","v":109126},{"$f":"'2022 Legal Max'!AA33","v":33.299999999999997},{"$f":"IF('2022 Legal Max'!AA33=0,0,ROUND((H32/D32)*100,2))","v":6.96},{"$f":"(I32/100)*'2022 Legal Max'!BP33","v":53638},{"$f":"'2022 Legal Max'!BA33","v":"A"}]
[217,"Morton","Rolla ",{"$f":"'2022 Legal Max'!CS34-'2022 Legal Max'!T34-'2022 Legal Max'!AS34","v":277.60000000000002},{"$f":"'2022 Legal Max'!AF34","v":23.2},8.36,{"$f":"(F33/100)*'2022 Legal Max'!BP34","v":38065},{"$f":"'2022 Legal Max'!AA34","v":5},{"$f":"IF('2022 Legal Max'!AA34=0,0,ROUND((H33/D33)*100,2))","v":1.8},{"$f":"(I33/100)*'2022 Legal Max'!BP34","v":8196},{"$f":"'2022 Legal Max'!BA34","v":"A"}]
[218,"Morton","Elkhart ",{"$f":"'2022 Legal Max'!CS35-'2022 Legal Max'!T35-'2022 Legal Max'!AS35","v":784.5},{"$f":"'2022 Legal Max'!AF35","v":71.099999999999994},9.06,{"$f":"(F34/100)*'2022 Legal Max'!BP35","v":108638},{"$f":"'2022 Legal Max'!AA35","v":17},{"$f":"IF('2022 Legal Max'!AA35=0,0,ROUND((H34/D34)*100,2))","v":2.17},{"$f":"(I34/100)*'2022 Legal Max'!BP35","v":26020},{"$f":"'2022 Legal Max'!BA35","v":"A"}]
[219,"Clark","Minneola ",{"$f":"'2022 Legal Max'!CS36-'2022 Legal Max'!T36-'2022 Legal Max'!AS36","v":488},{"$f":"'2022 Legal Max'!AF36","v":35.299999999999997},7.23,{"$f":"(F35/100)*'2022 Legal Max'!BP36","v":53113},{"$f":"'2022 Legal Max'!AA36","v":0},{"$f":"IF('2022 Legal Max'!AA36=0,0,ROUND((H35/D35)*100,2))","v":0},{"$f":"(I35/100)*'2022 Legal Max'!BP36","v":0},{"$f":"'2022 Legal Max'!BA36","v":"A"}]
[220,"Clark","Ashland ",{"$f":"'2022 Legal Max'!CS37-'2022 Legal Max'!T37-'2022 Legal Max'!AS37","v":430.3},{"$f":"'2022 Legal Max'!AF37","v":27.1},6.3,{"$f":"(F36/100)*'2022 Legal Max'!BP37","v":40671},{"$f":"'2022 Legal Max'!AA37","v":3.1},{"$f":"IF('2022 Legal Max'!AA37=0,0,ROUND((H36/D36)*100,2))","v":0.72},{"$f":"(I36/100)*'2022 Legal Max'!BP37","v":4648},{"$f":"'2022 Legal Max'!BA37","v":"A"}]
[223,"Washington","Barnes ",{"$f":"'2022 Legal Max'!CS38-'2022 Legal Max'!T38-'2022 Legal Max'!AS38","v":727.5},{"$f":"'2022 Legal Max'!AF38","v":47.9},6.58,{"$f":"(F37/100)*'2022 Legal Max'!BP38","v":70743},{"$f":"'2022 Legal Max'!AA38","v":2.8},{"$f":"IF('2022 Legal Max'!AA38=0,0,ROUND((H37/D37)*100,2))","v":0.38},{"$f":"(I37/100)*'2022 Legal Max'!BP38","v":4085},{"$f":"'2022 Legal Max'!BA38","v":"A"}]
[224,"Washington","Clifton-Clyde ",{"$f":"'2022 Legal Max'!CS39-'2022 Legal Max'!T39-'2022 Legal Max'!AS39","v":604.29999999999995},{"$f":"'2022 Legal Max'!AF39","v":31.5},5.21,{"$f":"(F38/100)*'2022 Legal Max'!BP39","v":47277},{"$f":"'2022 Legal Max'!AA39","v":0},{"$f":"IF('2022 Legal Max'!AA39=0,0,ROUND((H38/D38)*100,2))","v":0},{"$f":"(I38/100)*'2022 Legal Max'!BP39","v":0},{"$f":"'2022 Legal Max'!BA39","v":"A"}]
[225,"Meade","Fowler ",{"$f":"'2022 Legal Max'!CS40-'2022 Legal Max'!T40-'2022 Legal Max'!AS40","v":282.39999999999998},{"$f":"'2022 Legal Max'!AF40","v":19.399999999999999},6.87,{"$f":"(F39/100)*'2022 Legal Max'!BP40","v":31790},{"$f":"'2022 Legal Max'!AA40","v":2},{"$f":"IF('2022 Legal Max'!AA40=0,0,ROUND((H39/D39)*100,2))","v":0.71},{"$f":"(I39/100)*'2022 Legal Max'!BP40","v":3285},{"$f":"'2022 Legal Max'!BA40","v":"A"}]
[226,"Meade","Meade ",{"$f":"'2022 Legal Max'!CS41-'2022 Legal Max'!T41-'2022 Legal Max'!AS41","v":687.4},{"$f":"'2022 Legal Max'!AF41","v":50.3},7.32,{"$f":"(F40/100)*'2022 Legal Max'!BP41","v":80693},{"$f":"'2022 Legal Max'!AA41","v":4.4000000000000004},{"$f":"IF('2022 Legal Max'!AA41=0,0,ROUND((H40/D40)*100,2))","v":0.64},{"$f":"(I40/100)*'2022 Legal Max'!BP41","v":7055},{"$f":"'2022 Legal Max'!BA41","v":"A"}]
[227,"Hodgeman","Hodgeman County Schools ",{"$f":"'2022 Legal Max'!CS42-'2022 Legal Max'!T42-'2022 Legal Max'!AS42","v":568.6},{"$f":"'2022 Legal Max'!AF42","v":32.9},5.79,{"$f":"(F41/100)*'2022 Legal Max'!BP42","v":49991},{"$f":"'2022 Legal Max'!AA42","v":0.9},{"$f":"IF('2022 Legal Max'!AA42=0,0,ROUND((H41/D41)*100,2))","v":0.16},{"$f":"(I41/100)*'2022 Legal Max'!BP42","v":1381},{"$f":"'2022 Legal Max'!BA42","v":"A"}]
[229,"Johnson","Blue Valley ",{"$f":"'2022 Legal Max'!CS43-'2022 Legal Max'!T43-'2022 Legal Max'!AS43","v":32239.599999999999},{"$f":"'2022 Legal Max'!AF43","v":436.1},1.35,{"$f":"(F42/100)*'2022 Legal Max'!BP43","v":675911},{"$f":"'2022 Legal Max'!AA43","v":93.1},{"$f":"IF('2022 Legal Max'!AA43=0,0,ROUND((H42/D42)*100,2))","v":0.28999999999999998},{"$f":"(I42/100)*'2022 Legal Max'!BP43","v":145196},{"$f":"'2022 Legal Max'!BA43","v":"A"}]
[230,"Johnson","Spring Hill ",{"$f":"'2022 Legal Max'!CS44-'2022 Legal Max'!T44-'2022 Legal Max'!AS44","v":5355.2},{"$f":"'2022 Legal Max'!AF44","v":148.1},2.77,{"$f":"(F43/100)*'2022 Legal Max'!BP44","v":230625},{"$f":"'2022 Legal Max'!AA44","v":5.6},{"$f":"IF('2022 Legal Max'!AA44=0,0,ROUND((H43/D43)*100,2))","v":0.1},{"$f":"(I43/100)*'2022 Legal Max'!BP44","v":8326},{"$f":"'2022 Legal Max'!BA44","v":"A"}]
[231,"Johnson","Gardner Edgerton ",{"$f":"'2022 Legal Max'!CS45-'2022 Legal Max'!T45-'2022 Legal Max'!AS45","v":9030.6},{"$f":"'2022 Legal Max'!AF45","v":527.1},5.84,{"$f":"(F44/100)*'2022 Legal Max'!BP45","v":819925},{"$f":"'2022 Legal Max'!AA45","v":29},{"$f":"IF('2022 Legal Max'!AA45=0,0,ROUND((H44/D44)*100,2))","v":0.32},{"$f":"(I44/100)*'2022 Legal Max'!BP45","v":44927},{"$f":"'2022 Legal Max'!BA45","v":"A"}]
[232,"Johnson","De Soto ",{"$f":"'2022 Legal Max'!CS46-'2022 Legal Max'!T46-'2022 Legal Max'!AS46","v":10081.6},{"$f":"'2022 Legal Max'!AF46","v":236.2},2.34,{"$f":"(F45/100)*'2022 Legal Max'!BP46","v":366979},{"$f":"'2022 Legal Max'!AA46","v":73},{"$f":"IF('2022 Legal Max'!AA46=0,0,ROUND((H45/D45)*100,2))","v":0.72},{"$f":"(I45/100)*'2022 Legal Max'!BP46","v":112917},{"$f":"'2022 Legal Max'!BA46","v":"A"}]
[233,"Johnson","Olathe ",{"$f":"'2022 Legal Max'!CS47-'2022 Legal Max'!T47-'2022 Legal Max'!AS47","v":48291.4},{"$f":"'2022 Legal Max'!AF47","v":2462.6},5.0999999999999996,{"$f":"(F46/100)*'2022 Legal Max'!BP47","v":3829000},{"$f":"'2022 Legal Max'!AA47","v":446.4},{"$f":"IF('2022 Legal Max'!AA47=0,0,ROUND((H46/D46)*100,2))","v":0.92},{"$f":"(I46/100)*'2022 Legal Max'!BP47","v":690722},{"$f":"'2022 Legal Max'!BA47","v":"A"}]
[234,"Bourbon","Fort Scott ",{"$f":"'2022 Legal Max'!CS48-'2022 Legal Max'!T48-'2022 Legal Max'!AS48","v":2944.5},{"$f":"'2022 Legal Max'!AF48","v":413.8},14.05,{"$f":"(F47/100)*'2022 Legal Max'!BP48","v":601452},{"$f":"'2022 Legal Max'!AA48","v":1.5},{"$f":"IF('2022 Legal Max'!AA48=0,0,ROUND((H47/D47)*100,2))","v":0.05},{"$f":"(I47/100)*'2022 Legal Max'!BP48","v":2140},{"$f":"'2022 Legal Max'!BA48","v":"A"}]
[235,"Bourbon","Uniontown ",{"$f":"'2022 Legal Max'!CS49-'2022 Legal Max'!T49-'2022 Legal Max'!AS49","v":922.7},{"$f":"'2022 Legal Max'!AF49","v":97.3},10.55,{"$f":"(F48/100)*'2022 Legal Max'!BP49","v":142712},{"$f":"'2022 Legal Max'!AA49","v":0},{"$f":"IF('2022 Legal Max'!AA49=0,0,ROUND((H48/D48)*100,2))","v":0},{"$f":"(I48/100)*'2022 Legal Max'!BP49","v":0},{"$f":"'2022 Legal Max'!BA49","v":"A"}]
[237,"Smith","Smith Center ",{"$f":"'2022 Legal Max'!CS50-'2022 Legal Max'!T50-'2022 Legal Max'!AS50","v":810.5},{"$f":"'2022 Legal Max'!AF50","v":61.5},7.59,{"$f":"(F49/100)*'2022 Legal Max'!BP50","v":96776},{"$f":"'2022 Legal Max'!AA50","v":0.6},{"$f":"IF('2022 Legal Max'!AA50=0,0,ROUND((H49/D49)*100,2))","v":7.0000000000000007E-2},{"$f":"(I49/100)*'2022 Legal Max'!BP50","v":893},{"$f":"'2022 Legal Max'!BA50","v":"A"}]
[239,"Ottawa","North Ottawa County ",{"$f":"'2022 Legal Max'!CS51-'2022 Legal Max'!T51-'2022 Legal Max'!AS51","v":1158.8},{"$f":"'2022 Legal Max'!AF51","v":90},7.77,{"$f":"(F50/100)*'2022 Legal Max'!BP51","v":139826},{"$f":"'2022 Legal Max'!AA51","v":0},{"$f":"IF('2022 Legal Max'!AA51=0,0,ROUND((H50/D50)*100,2))","v":0},{"$f":"(I50/100)*'2022 Legal Max'!BP51","v":0},{"$f":"'2022 Legal Max'!BA51","v":"A"}]
[240,"Ottawa","Twin Valley ",{"$f":"'2022 Legal Max'!CS52-'2022 Legal Max'!T52-'2022 Legal Max'!AS52","v":1030.7},{"$f":"'2022 Legal Max'!AF52","v":83.7},8.1199999999999992,{"$f":"(F51/100)*'2022 Legal Max'!BP52","v":131174},{"$f":"'2022 Legal Max'!AA52","v":0.2},{"$f":"IF('2022 Legal Max'!AA52=0,0,ROUND((H51/D51)*100,2))","v":0.02},{"$f":"(I51/100)*'2022 Legal Max'!BP52","v":323},{"$f":"'2022 Legal Max'!BA52","v":"A"}]
[241,"Wallace","Wallace County Schools ",{"$f":"'2022 Legal Max'!CS53-'2022 Legal Max'!T53-'2022 Legal Max'!AS53","v":420.3},{"$f":"'2022 Legal Max'!AF53","v":12.1},2.88,{"$f":"(F52/100)*'2022 Legal Max'!BP53","v":17403},{"$f":"'2022 Legal Max'!AA53","v":0.9},{"$f":"IF('2022 Legal Max'!AA53=0,0,ROUND((H52/D52)*100,2))","v":0.21},{"$f":"(I52/100)*'2022 Legal Max'!BP53","v":1269},{"$f":"'2022 Legal Max'!BA53","v":"A"}]
[242,"Wallace","Weskan ",{"$f":"'2022 Legal Max'!CS54-'2022 Legal Max'!T54-'2022 Legal Max'!AS54","v":252.3},{"$f":"'2022 Legal Max'!AF54","v":12.6},4.99,{"$f":"(F53/100)*'2022 Legal Max'!BP54","v":19549},{"$f":"'2022 Legal Max'!AA54","v":1},{"$f":"IF('2022 Legal Max'!AA54=0,0,ROUND((H53/D53)*100,2))","v":0.4},{"$f":"(I53/100)*'2022 Legal Max'!BP54","v":1567},{"$f":"'2022 Legal Max'!BA54","v":"A"}]
[243,"Coffey","Lebo-Waverly ",{"$f":"'2022 Legal Max'!CS55-'2022 Legal Max'!T55-'2022 Legal Max'!AS55","v":893.3},{"$f":"'2022 Legal Max'!AF55","v":62},6.94,{"$f":"(F54/100)*'2022 Legal Max'!BP55","v":90851},{"$f":"'2022 Legal Max'!AA55","v":0},{"$f":"IF('2022 Legal Max'!AA55=0,0,ROUND((H54/D54)*100,2))","v":0},{"$f":"(I54/100)*'2022 Legal Max'!BP55","v":0},{"$f":"'2022 Legal Max'!BA55","v":"A"}]
[244,"Coffey","Burlington ",{"$f":"'2022 Legal Max'!CS56-'2022 Legal Max'!T56-'2022 Legal Max'!AS56","v":1494.6},{"$f":"'2022 Legal Max'!AF56","v":112.3},7.51,{"$f":"(F55/100)*'2022 Legal Max'!BP56","v":166961},{"$f":"'2022 Legal Max'!AA56","v":1.3},{"$f":"IF('2022 Legal Max'!AA56=0,0,ROUND((H55/D55)*100,2))","v":0.09},{"$f":"(I55/100)*'2022 Legal Max'!BP56","v":2001},{"$f":"'2022 Legal Max'!BA56","v":"A"}]
[245,"Coffey","LeRoy-Gridley ",{"$f":"'2022 Legal Max'!CS57-'2022 Legal Max'!T57-'2022 Legal Max'!AS57","v":442.6},{"$f":"'2022 Legal Max'!AF57","v":33.4},7.55,{"$f":"(F56/100)*'2022 Legal Max'!BP57","v":50784},{"$f":"'2022 Legal Max'!AA57","v":0},{"$f":"IF('2022 Legal Max'!AA57=0,0,ROUND((H56/D56)*100,2))","v":0},{"$f":"(I56/100)*'2022 Legal Max'!BP57","v":0},{"$f":"'2022 Legal Max'!BA57","v":"A"}]
[246,"Crawford","Northeast ",{"$f":"'2022 Legal Max'!CS58-'2022 Legal Max'!T58-'2022 Legal Max'!AS58","v":944.4},{"$f":"'2022 Legal Max'!AF58","v":121.5},12.87,{"$f":"(F57/100)*'2022 Legal Max'!BP58","v":178731},{"$f":"'2022 Legal Max'!AA58","v":0.4},{"$f":"IF('2022 Legal Max'!AA58=0,0,ROUND((H57/D57)*100,2))","v":0.04},{"$f":"(I57/100)*'2022 Legal Max'!BP58","v":555},{"$f":"'2022 Legal Max'!BA58","v":"A"}]
[247,"Crawford","Cherokee ",{"$f":"'2022 Legal Max'!CS59-'2022 Legal Max'!T59-'2022 Legal Max'!AS59","v":982.4},{"$f":"'2022 Legal Max'!AF59","v":108.9},11.09,{"$f":"(F58/100)*'2022 Legal Max'!BP59","v":176141},{"$f":"'2022 Legal Max'!AA59","v":0},{"$f":"IF('2022 Legal Max'!AA59=0,0,ROUND((H58/D58)*100,2))","v":0},{"$f":"(I58/100)*'2022 Legal Max'!BP59","v":0},{"$f":"'2022 Legal Max'!BA59","v":"A"}]
[248,"Crawford","Girard ",{"$f":"'2022 Legal Max'!CS60-'2022 Legal Max'!T60-'2022 Legal Max'!AS60","v":1729.5},{"$f":"'2022 Legal Max'!AF60","v":166.5},9.6300000000000008,{"$f":"(F59/100)*'2022 Legal Max'!BP60","v":244803},{"$f":"'2022 Legal Max'!AA60","v":2.2000000000000002},{"$f":"IF('2022 Legal Max'!AA60=0,0,ROUND((H59/D59)*100,2))","v":0.13},{"$f":"(I59/100)*'2022 Legal Max'!BP60","v":3305},{"$f":"'2022 Legal Max'!BA60","v":"A"}]
[249,"Crawford","Frontenac Public Schools ",{"$f":"'2022 Legal Max'!CS61-'2022 Legal Max'!T61-'2022 Legal Max'!AS61","v":1561.4},{"$f":"'2022 Legal Max'!AF61","v":115.7},7.41,{"$f":"(F60/100)*'2022 Legal Max'!BP61","v":179742},{"$f":"'2022 Legal Max'!AA61","v":3.9},{"$f":"IF('2022 Legal Max'!AA61=0,0,ROUND((H60/D60)*100,2))","v":0.25},{"$f":"(I60/100)*'2022 Legal Max'!BP61","v":6064},{"$f":"'2022 Legal Max'!BA61","v":"A"}]
[250,"Crawford","Pittsburg ",{"$f":"'2022 Legal Max'!CS62-'2022 Legal Max'!T62-'2022 Legal Max'!AS62","v":5196.7},{"$f":"'2022 Legal Max'!AF62","v":849.9},16.350000000000001,{"$f":"(F61/100)*'2022 Legal Max'!BP62","v":1206326},{"$f":"'2022 Legal Max'!AA62","v":83.7},{"$f":"IF('2022 Legal Max'!AA62=0,0,ROUND((H61/D61)*100,2))","v":1.61},{"$f":"(I61/100)*'2022 Legal Max'!BP62","v":118788},{"$f":"'2022 Legal Max'!BA62","v":"A"}]
[251,"Lyon","North Lyon County ",{"$f":"'2022 Legal Max'!CS63-'2022 Legal Max'!T63-'2022 Legal Max'!AS63","v":720.4},{"$f":"'2022 Legal Max'!AF63","v":47.9},6.65,{"$f":"(F62/100)*'2022 Legal Max'!BP63","v":74398},{"$f":"'2022 Legal Max'!AA63","v":0},{"$f":"IF('2022 Legal Max'!AA63=0,0,ROUND((H62/D62)*100,2))","v":0},{"$f":"(I62/100)*'2022 Legal Max'!BP63","v":0},{"$f":"'2022 Legal Max'!BA63","v":"A"}]
[252,"Lyon","Southern Lyon County ",{"$f":"'2022 Legal Max'!CS64-'2022 Legal Max'!T64-'2022 Legal Max'!AS64","v":952.7},{"$f":"'2022 Legal Max'!AF64","v":82.3},8.64,{"$f":"(F63/100)*'2022 Legal Max'!BP64","v":128497},{"$f":"'2022 Legal Max'!AA64","v":0},{"$f":"IF('2022 Legal Max'!AA64=0,0,ROUND((H63/D63)*100,2))","v":0},{"$f":"(I63/100)*'2022 Legal Max'!BP64","v":0},{"$f":"'2022 Legal Max'!BA64","v":"A"}]
[253,"Lyon","Emporia ",{"$f":"'2022 Legal Max'!CS65-'2022 Legal Max'!T65-'2022 Legal Max'!AS65","v":6842.3},{"$f":"'2022 Legal Max'!AF65","v":809.7},11.83,{"$f":"(F64/100)*'2022 Legal Max'!BP65","v":1249705},{"$f":"'2022 Legal Max'!AA65","v":186.3},{"$f":"IF('2022 Legal Max'!AA65=0,0,ROUND((H64/D64)*100,2))","v":2.72},{"$f":"(I64/100)*'2022 Legal Max'!BP65","v":287337},{"$f":"'2022 Legal Max'!BA65","v":"A"}]
[254,"Barber","Barber County North ",{"$f":"'2022 Legal Max'!CS66-'2022 Legal Max'!T66-'2022 Legal Max'!AS66","v":904},{"$f":"'2022 Legal Max'!AF66","v":59.5},6.58,{"$f":"(F65/100)*'2022 Legal Max'!BP66","v":87955},{"$f":"'2022 Legal Max'!AA66","v":0.7},{"$f":"IF('2022 Legal Max'!AA66=0,0,ROUND((H65/D65)*100,2))","v":0.08},{"$f":"(I65/100)*'2022 Legal Max'!BP66","v":1069},{"$f":"'2022 Legal Max'!BA66","v":"A"}]
[255,"Barber","South Barber ",{"$f":"'2022 Legal Max'!CS67-'2022 Legal Max'!T67-'2022 Legal Max'!AS67","v":486.8},{"$f":"'2022 Legal Max'!AF67","v":30.5},6.27,{"$f":"(F66/100)*'2022 Legal Max'!BP67","v":44851},{"$f":"'2022 Legal Max'!AA67","v":0},{"$f":"IF('2022 Legal Max'!AA67=0,0,ROUND((H66/D66)*100,2))","v":0},{"$f":"(I66/100)*'2022 Legal Max'!BP67","v":0},{"$f":"'2022 Legal Max'!BA67","v":"A"}]
[256,"Allen","Marmaton Valley ",{"$f":"'2022 Legal Max'!CS68-'2022 Legal Max'!T68-'2022 Legal Max'!AS68","v":538.9},{"$f":"'2022 Legal Max'!AF68","v":40.200000000000003},7.46,{"$f":"(F67/100)*'2022 Legal Max'!BP68","v":62455},{"$f":"'2022 Legal Max'!AA68","v":0},{"$f":"IF('2022 Legal Max'!AA68=0,0,ROUND((H67/D67)*100,2))","v":0},{"$f":"(I67/100)*'2022 Legal Max'!BP68","v":0},{"$f":"'2022 Legal Max'!BA68","v":"A"}]
[257,"Allen","Iola ",{"$f":"'2022 Legal Max'!CS69-'2022 Legal Max'!T69-'2022 Legal Max'!AS69","v":1989.3},{"$f":"'2022 Legal Max'!AF69","v":242.5},12.19,{"$f":"(F68/100)*'2022 Legal Max'!BP69","v":396527},{"$f":"'2022 Legal Max'!AA69","v":0.6},{"$f":"IF('2022 Legal Max'!AA69=0,0,ROUND((H68/D68)*100,2))","v":0.03},{"$f":"(I68/100)*'2022 Legal Max'!BP69","v":976},{"$f":"'2022 Legal Max'!BA69","v":"A"}]
[258,"Allen","Humboldt ",{"$f":"'2022 Legal Max'!CS70-'2022 Legal Max'!T70-'2022 Legal Max'!AS70","v":1159.7},{"$f":"'2022 Legal Max'!AF70","v":109.4},{"$f":"IF(E69=0,0,ROUND((E69/D69)*100,2))","v":9.43},{"$f":"(F69/100)*'2022 Legal Max'!BP70","v":170640},{"$f":"'2022 Legal Max'!AA70","v":0.2},{"$f":"IF('2022 Legal Max'!AA70=0,0,ROUND((H69/D69)*100,2))","v":0.02},{"$f":"(I69/100)*'2022 Legal Max'!BP70","v":362},{"$f":"'2022 Legal Max'!BA70","v":"A"}]
[259,"Sedgwick","Wichita ",{"$f":"'2022 Legal Max'!CS71-'2022 Legal Max'!T71-'2022 Legal Max'!AS71","v":81116.100000000006},{"$f":"'2022 Legal Max'!AF71","v":13891.3},17.13,{"$f":"(F70/100)*'2022 Legal Max'!BP71","v":21803461},{"$f":"'2022 Legal Max'!AA71","v":1728.3},{"$f":"IF('2022 Legal Max'!AA71=0,0,ROUND((H70/D70)*100,2))","v":2.13},{"$f":"(I70/100)*'2022 Legal Max'!BP71","v":2711113},{"$f":"'2022 Legal Max'!BA71","v":"A"}]
[260,"Sedgwick","Derby ",{"$f":"'2022 Legal Max'!CS72-'2022 Legal Max'!T72-'2022 Legal Max'!AS72","v":10222.5},{"$f":"'2022 Legal Max'!AF72","v":1124.3},11,{"$f":"(F71/100)*'2022 Legal Max'!BP72","v":1603874},{"$f":"'2022 Legal Max'!AA72","v":84.5},{"$f":"IF('2022 Legal Max'!AA72=0,0,ROUND((H71/D71)*100,2))","v":0.83},{"$f":"(I71/100)*'2022 Legal Max'!BP72","v":121020},{"$f":"'2022 Legal Max'!BA72","v":"A"}]
[261,"Sedgwick","Haysville ",{"$f":"'2022 Legal Max'!CS73-'2022 Legal Max'!T73-'2022 Legal Max'!AS73","v":8711.7999999999993},{"$f":"'2022 Legal Max'!AF73","v":1045},12,{"$f":"(F72/100)*'2022 Legal Max'!BP73","v":1640371},{"$f":"'2022 Legal Max'!AA73","v":41.4},{"$f":"IF('2022 Legal Max'!AA73=0,0,ROUND((H72/D72)*100,2))","v":0.48},{"$f":"(I72/100)*'2022 Legal Max'!BP73","v":65615},{"$f":"'2022 Legal Max'!BA73","v":"A"}]
[262,"Sedgwick","Valley Center Pub Sch ",{"$f":"'2022 Legal Max'!CS74-'2022 Legal Max'!T74-'2022 Legal Max'!AS74","v":4427.8999999999996},{"$f":"'2022 Legal Max'!AF74","v":343.2},7.75,{"$f":"(F73/100)*'2022 Legal Max'!BP74","v":536355},{"$f":"'2022 Legal Max'!AA74","v":19.3},{"$f":"IF('2022 Legal Max'!AA74=0,0,ROUND((H73/D73)*100,2))","v":0.44},{"$f":"(I73/100)*'2022 Legal Max'!BP74","v":30451},{"$f":"'2022 Legal Max'!BA74","v":"A"}]
[263,"Sedgwick","Mulvane ",{"$f":"'2022 Legal Max'!CS75-'2022 Legal Max'!T75-'2022 Legal Max'!AS75","v":2541.1},{"$f":"'2022 Legal Max'!AF75","v":196.5},7.73,{"$f":"(F74/100)*'2022 Legal Max'!BP75","v":307625},{"$f":"'2022 Legal Max'!AA75","v":1.1000000000000001},{"$f":"IF('2022 Legal Max'!AA75=0,0,ROUND((H74/D74)*100,2))","v":0.04},{"$f":"(I74/100)*'2022 Legal Max'!BP75","v":1592},{"$f":"'2022 Legal Max'!BA75","v":"A"}]
[264,"Sedgwick","Clearwater ",{"$f":"'2022 Legal Max'!CS76-'2022 Legal Max'!T76-'2022 Legal Max'!AS76","v":1879.9},{"$f":"'2022 Legal Max'!AF76","v":107.4},5.71,{"$f":"(F75/100)*'2022 Legal Max'!BP76","v":157055},{"$f":"'2022 Legal Max'!AA76","v":0.4},{"$f":"IF('2022 Legal Max'!AA76=0,0,ROUND((H75/D75)*100,2))","v":0.02},{"$f":"(I75/100)*'2022 Legal Max'!BP76","v":550},{"$f":"'2022 Legal Max'!BA76","v":"A"}]
[265,"Sedgwick","Goddard ",{"$f":"'2022 Legal Max'!CS77-'2022 Legal Max'!T77-'2022 Legal Max'!AS77","v":8497.4},{"$f":"'2022 Legal Max'!AF77","v":419.6},4.9400000000000004,{"$f":"(F76/100)*'2022 Legal Max'!BP77","v":654967},{"$f":"'2022 Legal Max'!AA77","v":23.8},{"$f":"IF('2022 Legal Max'!AA77=0,0,ROUND((H76/D76)*100,2))","v":0.28000000000000003},{"$f":"(I76/100)*'2022 Legal Max'!BP77","v":37124},{"$f":"'2022 Legal Max'!BA77","v":"A"}]
[266,"Sedgwick","Maize ",{"$f":"'2022 Legal Max'!CS78-'2022 Legal Max'!T78-'2022 Legal Max'!AS78","v":10704.7},{"$f":"'2022 Legal Max'!AF78","v":440.4},4.1100000000000003,{"$f":"(F77/100)*'2022 Legal Max'!BP78","v":678112},{"$f":"'2022 Legal Max'!AA78","v":32.4},{"$f":"IF('2022 Legal Max'!AA78=0,0,ROUND((H77/D77)*100,2))","v":0.3},{"$f":"(I77/100)*'2022 Legal Max'!BP78","v":49497},{"$f":"'2022 Legal Max'!BA78","v":"A"}]
[267,"Sedgwick","Renwick ",{"$f":"'2022 Legal Max'!CS79-'2022 Legal Max'!T79-'2022 Legal Max'!AS79","v":2659.3},{"$f":"'2022 Legal Max'!AF79","v":137.9},5.19,{"$f":"(F78/100)*'2022 Legal Max'!BP79","v":210642},{"$f":"'2022 Legal Max'!AA79","v":0.2},{"$f":"IF('2022 Legal Max'!AA79=0,0,ROUND((H78/D78)*100,2))","v":0.01},{"$f":"(I78/100)*'2022 Legal Max'!BP79","v":406},{"$f":"'2022 Legal Max'!BA79","v":"A"}]
[268,"Sedgwick","Cheney ",{"$f":"'2022 Legal Max'!CS80-'2022 Legal Max'!T80-'2022 Legal Max'!AS80","v":1344.5},{"$f":"'2022 Legal Max'!AF80","v":71.599999999999994},5.33,{"$f":"(F79/100)*'2022 Legal Max'!BP80","v":111872},{"$f":"'2022 Legal Max'!AA80","v":0},{"$f":"IF('2022 Legal Max'!AA80=0,0,ROUND((H79/D79)*100,2))","v":0},{"$f":"(I79/100)*'2022 Legal Max'!BP80","v":0},{"$f":"'2022 Legal Max'!BA80","v":"A"}]
[269,"Rooks","Palco ",{"$f":"'2022 Legal Max'!CS81-'2022 Legal Max'!T81-'2022 Legal Max'!AS81","v":224.7},{"$f":"'2022 Legal Max'!AF81","v":9.6999999999999993},4.32,{"$f":"(F80/100)*'2022 Legal Max'!BP81","v":16588},{"$f":"'2022 Legal Max'!AA81","v":0},{"$f":"IF('2022 Legal Max'!AA81=0,0,ROUND((H80/D80)*100,2))","v":0},{"$f":"(I80/100)*'2022 Legal Max'!BP81","v":0},{"$f":"'2022 Legal Max'!BA81","v":"A"}]
[270,"Rooks","Plainville ",{"$f":"'2022 Legal Max'!CS82-'2022 Legal Max'!T82-'2022 Legal Max'!AS82","v":677.4},{"$f":"'2022 Legal Max'!AF82","v":37.799999999999997},5.58,{"$f":"(F81/100)*'2022 Legal Max'!BP82","v":55548},{"$f":"'2022 Legal Max'!AA82","v":0},{"$f":"IF('2022 Legal Max'!AA82=0,0,ROUND((H81/D81)*100,2))","v":0},{"$f":"(I81/100)*'2022 Legal Max'!BP82","v":0},{"$f":"'2022 Legal Max'!BA82","v":"A"}]
[271,"Rooks","Stockton ",{"$f":"'2022 Legal Max'!CS83-'2022 Legal Max'!T83-'2022 Legal Max'!AS83","v":663.5},{"$f":"'2022 Legal Max'!AF83","v":39.700000000000003},5.98,{"$f":"(F82/100)*'2022 Legal Max'!BP83","v":58450},{"$f":"'2022 Legal Max'!AA83","v":0.2},{"$f":"IF('2022 Legal Max'!AA83=0,0,ROUND((H82/D82)*100,2))","v":0.03},{"$f":"(I82/100)*'2022 Legal Max'!BP83","v":293},{"$f":"'2022 Legal Max'!BA83","v":"A"}]
[272,"Mitchell","Waconda ",{"$f":"'2022 Legal Max'!CS84-'2022 Legal Max'!T84-'2022 Legal Max'!AS84","v":605.9},{"$f":"'2022 Legal Max'!AF84","v":48.4},7.99,{"$f":"(F83/100)*'2022 Legal Max'!BP84","v":72148},{"$f":"'2022 Legal Max'!AA84","v":0.4},{"$f":"IF('2022 Legal Max'!AA84=0,0,ROUND((H83/D83)*100,2))","v":7.0000000000000007E-2},{"$f":"(I83/100)*'2022 Legal Max'!BP84","v":632},{"$f":"'2022 Legal Max'!BA84","v":"A"}]
[273,"Mitchell","Beloit ",{"$f":"'2022 Legal Max'!CS85-'2022 Legal Max'!T85-'2022 Legal Max'!AS85","v":1363.3},{"$f":"'2022 Legal Max'!AF85","v":115.7},8.49,{"$f":"(F84/100)*'2022 Legal Max'!BP85","v":182843},{"$f":"'2022 Legal Max'!AA85","v":1.1000000000000001},{"$f":"IF('2022 Legal Max'!AA85=0,0,ROUND((H84/D84)*100,2))","v":0.08},{"$f":"(I84/100)*'2022 Legal Max'!BP85","v":1723},{"$f":"'2022 Legal Max'!BA85","v":"A"}]
[274,"Logan","Oakley ",{"$f":"'2022 Legal Max'!CS86-'2022 Legal Max'!T86-'2022 Legal Max'!AS86","v":759.4},{"$f":"'2022 Legal Max'!AF86","v":55.2},7.27,{"$f":"(F85/100)*'2022 Legal Max'!BP86","v":90263},{"$f":"'2022 Legal Max'!AA86","v":2.8},{"$f":"IF('2022 Legal Max'!AA86=0,0,ROUND((H85/D85)*100,2))","v":0.37},{"$f":"(I85/100)*'2022 Legal Max'!BP86","v":4594},{"$f":"'2022 Legal Max'!BA86","v":"A"}]
[275,"Logan","Triplains ",{"$f":"'2022 Legal Max'!CS87-'2022 Legal Max'!T87-'2022 Legal Max'!AS87","v":180},{"$f":"'2022 Legal Max'!AF87","v":5.3},2.94,{"$f":"(F86/100)*'2022 Legal Max'!BP87","v":8369},{"$f":"'2022 Legal Max'!AA87","v":0},{"$f":"IF('2022 Legal Max'!AA87=0,0,ROUND((H86/D86)*100,2))","v":0},{"$f":"(I86/100)*'2022 Legal Max'!BP87","v":0},{"$f":"'2022 Legal Max'!BA87","v":"A"}]
[281,"Graham","Graham County ",{"$f":"'2022 Legal Max'!CS88-'2022 Legal Max'!T88-'2022 Legal Max'!AS88","v":755.8},{"$f":"'2022 Legal Max'!AF88","v":62.9},8.32,{"$f":"(F87/100)*'2022 Legal Max'!BP88","v":94032},{"$f":"'2022 Legal Max'!AA88","v":0},{"$f":"IF('2022 Legal Max'!AA88=0,0,ROUND((H87/D87)*100,2))","v":0},{"$f":"(I87/100)*'2022 Legal Max'!BP88","v":0},{"$f":"'2022 Legal Max'!BA88","v":"A"}]
[282,"Elk","West Elk ",{"$f":"'2022 Legal Max'!CS89-'2022 Legal Max'!T89-'2022 Legal Max'!AS89","v":907.7},{"$f":"'2022 Legal Max'!AF89","v":85.2},9.39,{"$f":"(F88/100)*'2022 Legal Max'!BP89","v":125032},{"$f":"'2022 Legal Max'!AA89","v":0.2},{"$f":"IF('2022 Legal Max'!AA89=0,0,ROUND((H88/D88)*100,2))","v":0.02},{"$f":"(I88/100)*'2022 Legal Max'!BP89","v":266},{"$f":"'2022 Legal Max'!BA89","v":"A"}]
[283,"Elk","Elk Valley ",{"$f":"'2022 Legal Max'!CS90-'2022 Legal Max'!T90-'2022 Legal Max'!AS90","v":343.1},{"$f":"'2022 Legal Max'!AF90","v":29.5},8.6,{"$f":"(F89/100)*'2022 Legal Max'!BP90","v":43237},{"$f":"'2022 Legal Max'!AA90","v":0},{"$f":"IF('2022 Legal Max'!AA90=0,0,ROUND((H89/D89)*100,2))","v":0},{"$f":"(I89/100)*'2022 Legal Max'!BP90","v":0},{"$f":"'2022 Legal Max'!BA90","v":"A"}]
[284,"Chase","Chase County ",{"$f":"'2022 Legal Max'!CS91-'2022 Legal Max'!T91-'2022 Legal Max'!AS91","v":713},{"$f":"'2022 Legal Max'!AF91","v":46.5},6.52,{"$f":"(F90/100)*'2022 Legal Max'!BP91","v":67776},{"$f":"'2022 Legal Max'!AA91","v":0.4},{"$f":"IF('2022 Legal Max'!AA91=0,0,ROUND((H90/D90)*100,2))","v":0.06},{"$f":"(I90/100)*'2022 Legal Max'!BP91","v":624},{"$f":"'2022 Legal Max'!BA91","v":"A"}]
[285,"Chautauqua","Cedar Vale ",{"$f":"'2022 Legal Max'!CS92-'2022 Legal Max'!T92-'2022 Legal Max'!AS92","v":335.4},{"$f":"'2022 Legal Max'!AF92","v":24.2},7.22,{"$f":"(F91/100)*'2022 Legal Max'!BP92","v":31768},{"$f":"'2022 Legal Max'!AA92","v":0},{"$f":"IF('2022 Legal Max'!AA92=0,0,ROUND((H91/D91)*100,2))","v":0},{"$f":"(I91/100)*'2022 Legal Max'!BP92","v":0},{"$f":"'2022 Legal Max'!BA92","v":"A"}]
[286,"Chautauqua","Chautauqua Co Community ",{"$f":"'2022 Legal Max'!CS93-'2022 Legal Max'!T93-'2022 Legal Max'!AS93","v":834.2},{"$f":"'2022 Legal Max'!AF93","v":99.2},11.89,{"$f":"(F92/100)*'2022 Legal Max'!BP93","v":140083},{"$f":"'2022 Legal Max'!AA93","v":0.9},{"$f":"IF('2022 Legal Max'!AA93=0,0,ROUND((H92/D92)*100,2))","v":0.11},{"$f":"(I92/100)*'2022 Legal Max'!BP93","v":1296},{"$f":"'2022 Legal Max'!BA93","v":"A"}]
[287,"Franklin","West Franklin ",{"$f":"'2022 Legal Max'!CS94-'2022 Legal Max'!T94-'2022 Legal Max'!AS94","v":1198.5999999999999},{"$f":"'2022 Legal Max'!AF94","v":81.8},6.82,{"$f":"(F93/100)*'2022 Legal Max'!BP94","v":121037},{"$f":"'2022 Legal Max'!AA94","v":0},{"$f":"IF('2022 Legal Max'!AA94=0,0,ROUND((H93/D93)*100,2))","v":0},{"$f":"(I93/100)*'2022 Legal Max'!BP94","v":0},{"$f":"'2022 Legal Max'!BA94","v":"A"}]
[288,"Franklin","Central Heights ",{"$f":"'2022 Legal Max'!CS95-'2022 Legal Max'!T95-'2022 Legal Max'!AS95","v":988.1},{"$f":"'2022 Legal Max'!AF95","v":85.2},8.6199999999999992,{"$f":"(F94/100)*'2022 Legal Max'!BP95","v":132804},{"$f":"'2022 Legal Max'!AA95","v":0.7},{"$f":"IF('2022 Legal Max'!AA95=0,0,ROUND((H94/D94)*100,2))","v":7.0000000000000007E-2},{"$f":"(I94/100)*'2022 Legal Max'!BP95","v":1078},{"$f":"'2022 Legal Max'!BA95","v":"A"}]
[289,"Franklin","Wellsville ",{"$f":"'2022 Legal Max'!CS96-'2022 Legal Max'!T96-'2022 Legal Max'!AS96","v":1337},{"$f":"'2022 Legal Max'!AF96","v":87.1},6.51,{"$f":"(F95/100)*'2022 Legal Max'!BP96","v":127552},{"$f":"'2022 Legal Max'!AA96","v":0},{"$f":"IF('2022 Legal Max'!AA96=0,0,ROUND((H95/D95)*100,2))","v":0},{"$f":"(I95/100)*'2022 Legal Max'!BP96","v":0},{"$f":"'2022 Legal Max'!BA96","v":"A"}]
[290,"Franklin","Ottawa ",{"$f":"'2022 Legal Max'!CS97-'2022 Legal Max'!T97-'2022 Legal Max'!AS97","v":3546.9},{"$f":"'2022 Legal Max'!AF97","v":400.8},11.3,{"$f":"(F96/100)*'2022 Legal Max'!BP97","v":627960},{"$f":"'2022 Legal Max'!AA97","v":7.6},{"$f":"IF('2022 Legal Max'!AA97=0,0,ROUND((H96/D96)*100,2))","v":0.21},{"$f":"(I96/100)*'2022 Legal Max'!BP97","v":11670},{"$f":"'2022 Legal Max'!BA97","v":"A"}]
[291,"Gove","Grinnell Public Schools ",{"$f":"'2022 Legal Max'!CS98-'2022 Legal Max'!T98-'2022 Legal Max'!AS98","v":179.2},{"$f":"'2022 Legal Max'!AF98","v":11.1},6.19,{"$f":"(F97/100)*'2022 Legal Max'!BP98","v":15475},{"$f":"'2022 Legal Max'!AA98","v":0},{"$f":"IF('2022 Legal Max'!AA98=0,0,ROUND((H97/D97)*100,2))","v":0},{"$f":"(I97/100)*'2022 Legal Max'!BP98","v":0},{"$f":"'2022 Legal Max'!BA98","v":"A"}]
[292,"Gove","Wheatland ",{"$f":"'2022 Legal Max'!CS99-'2022 Legal Max'!T99-'2022 Legal Max'!AS99","v":300.60000000000002},{"$f":"'2022 Legal Max'!AF99","v":15},4.99,{"$f":"(F98/100)*'2022 Legal Max'!BP99","v":24733},{"$f":"'2022 Legal Max'!AA99","v":0},{"$f":"IF('2022 Legal Max'!AA99=0,0,ROUND((H98/D98)*100,2))","v":0},{"$f":"(I98/100)*'2022 Legal Max'!BP99","v":0},{"$f":"'2022 Legal Max'!BA99","v":"A"}]
[293,"Gove","Quinter Public Schools ",{"$f":"'2022 Legal Max'!CS100-'2022 Legal Max'!T100-'2022 Legal Max'!AS100","v":576},{"$f":"'2022 Legal Max'!AF100","v":23.2},4.03,{"$f":"(F99/100)*'2022 Legal Max'!BP100","v":36546},{"$f":"'2022 Legal Max'!AA100","v":0.6},{"$f":"IF('2022 Legal Max'!AA100=0,0,ROUND((H99/D99)*100,2))","v":0.1},{"$f":"(I99/100)*'2022 Legal Max'!BP100","v":907},{"$f":"'2022 Legal Max'!BA100","v":"A"}]
[294,"Decatur","Oberlin ",{"$f":"'2022 Legal Max'!CS101-'2022 Legal Max'!T101-'2022 Legal Max'!AS101","v":688.1},{"$f":"'2022 Legal Max'!AF101","v":62},9.01,{"$f":"(F100/100)*'2022 Legal Max'!BP101","v":91958},{"$f":"'2022 Legal Max'!AA101","v":0},{"$f":"IF('2022 Legal Max'!AA101=0,0,ROUND((H100/D100)*100,2))","v":0},{"$f":"(I100/100)*'2022 Legal Max'!BP101","v":0},{"$f":"'2022 Legal Max'!BA101","v":"A"}]
[297,"Cheyenne","St Francis Comm Sch ",{"$f":"'2022 Legal Max'!CS102-'2022 Legal Max'!T102-'2022 Legal Max'!AS102","v":530.70000000000005},{"$f":"'2022 Legal Max'!AF102","v":30.5},5.75,{"$f":"(F101/100)*'2022 Legal Max'!BP102","v":44513},{"$f":"'2022 Legal Max'!AA102","v":3.1},{"$f":"IF('2022 Legal Max'!AA102=0,0,ROUND((H101/D101)*100,2))","v":0.57999999999999996},{"$f":"(I101/100)*'2022 Legal Max'!BP102","v":4490},{"$f":"'2022 Legal Max'!BA102","v":"A"}]
[298,"Lincoln","Lincoln ",{"$f":"'2022 Legal Max'!CS103-'2022 Legal Max'!T103-'2022 Legal Max'!AS103","v":639.5},{"$f":"'2022 Legal Max'!AF103","v":50.8},7.94,{"$f":"(F102/100)*'2022 Legal Max'!BP103","v":74931},{"$f":"'2022 Legal Max'!AA103","v":0},{"$f":"IF('2022 Legal Max'!AA103=0,0,ROUND((H102/D102)*100,2))","v":0},{"$f":"(I102/100)*'2022 Legal Max'!BP103","v":0},{"$f":"'2022 Legal Max'!BA103","v":"A"}]
[299,"Lincoln","Sylvan Grove ",{"$f":"'2022 Legal Max'!CS104-'2022 Legal Max'!T104-'2022 Legal Max'!AS104","v":528.70000000000005},{"$f":"'2022 Legal Max'!AF104","v":30},5.67,{"$f":"(F103/100)*'2022 Legal Max'!BP104","v":39690},{"$f":"'2022 Legal Max'!AA104","v":0},{"$f":"IF('2022 Legal Max'!AA104=0,0,ROUND((H103/D103)*100,2))","v":0},{"$f":"(I103/100)*'2022 Legal Max'!BP104","v":0},{"$f":"'2022 Legal Max'!BA104","v":"A"}]
[300,"Comanche","Comanche County ",{"$f":"'2022 Legal Max'!CS105-'2022 Legal Max'!T105-'2022 Legal Max'!AS105","v":675.2},{"$f":"'2022 Legal Max'!AF105","v":46},6.81,{"$f":"(F104/100)*'2022 Legal Max'!BP105","v":67282},{"$f":"'2022 Legal Max'!AA105","v":0},{"$f":"IF('2022 Legal Max'!AA105=0,0,ROUND((H104/D104)*100,2))","v":0},{"$f":"(I104/100)*'2022 Legal Max'!BP105","v":0},{"$f":"'2022 Legal Max'!BA105","v":"A"}]
[303,"Ness","Ness City ",{"$f":"'2022 Legal Max'!CS106-'2022 Legal Max'!T106-'2022 Legal Max'!AS106","v":543.6},{"$f":"'2022 Legal Max'!AF106","v":39.200000000000003},7.21,{"$f":"(F105/100)*'2022 Legal Max'!BP106","v":55373},{"$f":"'2022 Legal Max'!AA106","v":6.1},{"$f":"IF('2022 Legal Max'!AA106=0,0,ROUND((H105/D105)*100,2))","v":1.1200000000000001},{"$f":"(I105/100)*'2022 Legal Max'!BP106","v":8602},{"$f":"'2022 Legal Max'!BA106","v":"A"}]
[305,"Saline","Salina ",{"$f":"'2022 Legal Max'!CS107-'2022 Legal Max'!T107-'2022 Legal Max'!AS107","v":10911.4},{"$f":"'2022 Legal Max'!AF107","v":1460.2},13.38,{"$f":"(F106/100)*'2022 Legal Max'!BP107","v":2284091},{"$f":"'2022 Legal Max'!AA107","v":87.9},{"$f":"IF('2022 Legal Max'!AA107=0,0,ROUND((H106/D106)*100,2))","v":0.81},{"$f":"(I106/100)*'2022 Legal Max'!BP107","v":138275},{"$f":"'2022 Legal Max'!BA107","v":"A"}]
[306,"Saline","Southeast Of Saline ",{"$f":"'2022 Legal Max'!CS108-'2022 Legal Max'!T108-'2022 Legal Max'!AS108","v":1245.3},{"$f":"'2022 Legal Max'!AF108","v":47.9},3.85,{"$f":"(F107/100)*'2022 Legal Max'!BP108","v":62370},{"$f":"'2022 Legal Max'!AA108","v":0},{"$f":"IF('2022 Legal Max'!AA108=0,0,ROUND((H107/D107)*100,2))","v":0},{"$f":"(I107/100)*'2022 Legal Max'!BP108","v":0},{"$f":"'2022 Legal Max'!BA108","v":"A"}]
[307,"Saline","Ell-Saline ",{"$f":"'2022 Legal Max'!CS109-'2022 Legal Max'!T109-'2022 Legal Max'!AS109","v":891.2},{"$f":"'2022 Legal Max'!AF109","v":44.5},4.99,{"$f":"(F108/100)*'2022 Legal Max'!BP109","v":69176},{"$f":"'2022 Legal Max'!AA109","v":2.8},{"$f":"IF('2022 Legal Max'!AA109=0,0,ROUND((H108/D108)*100,2))","v":0.31},{"$f":"(I108/100)*'2022 Legal Max'!BP109","v":4298},{"$f":"'2022 Legal Max'!BA109","v":"A"}]
[308,"Reno","Hutchinson Public Schools ",{"$f":"'2022 Legal Max'!CS110-'2022 Legal Max'!T110-'2022 Legal Max'!AS110","v":7033.6},{"$f":"'2022 Legal Max'!AF110","v":1119},15.91,{"$f":"(F109/100)*'2022 Legal Max'!BP110","v":1654701},{"$f":"'2022 Legal Max'!AA110","v":28.3},{"$f":"IF('2022 Legal Max'!AA110=0,0,ROUND((H109/D109)*100,2))","v":0.4},{"$f":"(I109/100)*'2022 Legal Max'!BP110","v":41602},{"$f":"'2022 Legal Max'!BA110","v":"A"}]
[309,"Reno","Nickerson ",{"$f":"'2022 Legal Max'!CS111-'2022 Legal Max'!T111-'2022 Legal Max'!AS111","v":1887},{"$f":"'2022 Legal Max'!AF111","v":209.6},11.11,{"$f":"(F110/100)*'2022 Legal Max'!BP111","v":307552},{"$f":"'2022 Legal Max'!AA111","v":5.8},{"$f":"IF('2022 Legal Max'!AA111=0,0,ROUND((H110/D110)*100,2))","v":0.31},{"$f":"(I110/100)*'2022 Legal Max'!BP111","v":8582},{"$f":"'2022 Legal Max'!BA111","v":"A"}]
[310,"Reno","Fairfield ",{"$f":"'2022 Legal Max'!CS112-'2022 Legal Max'!T112-'2022 Legal Max'!AS112","v":634.20000000000005},{"$f":"'2022 Legal Max'!AF112","v":58.6},9.24,{"$f":"(F111/100)*'2022 Legal Max'!BP112","v":89144},{"$f":"'2022 Legal Max'!AA112","v":2.9},{"$f":"IF('2022 Legal Max'!AA112=0,0,ROUND((H111/D111)*100,2))","v":0.46},{"$f":"(I111/100)*'2022 Legal Max'!BP112","v":4438},{"$f":"'2022 Legal Max'!BA112","v":"A"}]
[311,"Reno","Pretty Prairie ",{"$f":"'2022 Legal Max'!CS113-'2022 Legal Max'!T113-'2022 Legal Max'!AS113","v":587.9},{"$f":"'2022 Legal Max'!AF113","v":38.700000000000003},6.58,{"$f":"(F112/100)*'2022 Legal Max'!BP113","v":56718},{"$f":"'2022 Legal Max'!AA113","v":0},{"$f":"IF('2022 Legal Max'!AA113=0,0,ROUND((H112/D112)*100,2))","v":0},{"$f":"(I112/100)*'2022 Legal Max'!BP113","v":0},{"$f":"'2022 Legal Max'!BA113","v":"A"}]
[312,"Reno","Haven Public Schools ",{"$f":"'2022 Legal Max'!CS114-'2022 Legal Max'!T114-'2022 Legal Max'!AS114","v":1356.3},{"$f":"'2022 Legal Max'!AF114","v":74.099999999999994},5.46,{"$f":"(F113/100)*'2022 Legal Max'!BP114","v":111193},{"$f":"'2022 Legal Max'!AA114","v":2},{"$f":"IF('2022 Legal Max'!AA114=0,0,ROUND((H113/D113)*100,2))","v":0.15},{"$f":"(I113/100)*'2022 Legal Max'!BP114","v":3055},{"$f":"'2022 Legal Max'!BA114","v":"A"}]
[313,"Reno","Buhler ",{"$f":"'2022 Legal Max'!CS115-'2022 Legal Max'!T115-'2022 Legal Max'!AS115","v":3267.1},{"$f":"'2022 Legal Max'!AF115","v":242},7.41,{"$f":"(F114/100)*'2022 Legal Max'!BP115","v":382284},{"$f":"'2022 Legal Max'!AA115","v":4.5999999999999996},{"$f":"IF('2022 Legal Max'!AA115=0,0,ROUND((H114/D114)*100,2))","v":0.14000000000000001},{"$f":"(I114/100)*'2022 Legal Max'!BP115","v":7223},{"$f":"'2022 Legal Max'!BA115","v":"A"}]
[314,"Thomas","Brewster ",{"$f":"'2022 Legal Max'!CS116-'2022 Legal Max'!T116-'2022 Legal Max'!AS116","v":306.7},{"$f":"'2022 Legal Max'!AF116","v":15},4.8899999999999997,{"$f":"(F115/100)*'2022 Legal Max'!BP116","v":23291},{"$f":"'2022 Legal Max'!AA116","v":0},{"$f":"IF('2022 Legal Max'!AA116=0,0,ROUND((H115/D115)*100,2))","v":0},{"$f":"(I115/100)*'2022 Legal Max'!BP116","v":0},{"$f":"'2022 Legal Max'!BA116","v":"A"}]
[315,"Thomas","Colby Public Schools ",{"$f":"'2022 Legal Max'!CS117-'2022 Legal Max'!T117-'2022 Legal Max'!AS117","v":1538.8},{"$f":"'2022 Legal Max'!AF117","v":128.30000000000001},8.34,{"$f":"(F116/100)*'2022 Legal Max'!BP117","v":194540},{"$f":"'2022 Legal Max'!AA117","v":12},{"$f":"IF('2022 Legal Max'!AA117=0,0,ROUND((H116/D116)*100,2))","v":0.78},{"$f":"(I116/100)*'2022 Legal Max'!BP117","v":18194},{"$f":"'2022 Legal Max'!BA117","v":"A"}]
[316,"Thomas","Golden Plains ",{"$f":"'2022 Legal Max'!CS118-'2022 Legal Max'!T118-'2022 Legal Max'!AS118","v":431.4},{"$f":"'2022 Legal Max'!AF118","v":35.299999999999997},8.18,{"$f":"(F117/100)*'2022 Legal Max'!BP118","v":54362},{"$f":"'2022 Legal Max'!AA118","v":3.5},{"$f":"IF('2022 Legal Max'!AA118=0,0,ROUND((H117/D117)*100,2))","v":0.81},{"$f":"(I117/100)*'2022 Legal Max'!BP118","v":5383},{"$f":"'2022 Legal Max'!BA118","v":"A"}]
[320,"Pottawatomie","Wamego ",{"$f":"'2022 Legal Max'!CS119-'2022 Legal Max'!T119-'2022 Legal Max'!AS119","v":2218.4},{"$f":"'2022 Legal Max'!AF119","v":130.19999999999999},5.87,{"$f":"(F118/100)*'2022 Legal Max'!BP119","v":189977},{"$f":"'2022 Legal Max'!AA119","v":0.9},{"$f":"IF('2022 Legal Max'!AA119=0,0,ROUND((H118/D118)*100,2))","v":0.04},{"$f":"(I118/100)*'2022 Legal Max'!BP119","v":1295},{"$f":"'2022 Legal Max'!BA119","v":"A"}]
[321,"Pottawatomie","Kaw Valley ",{"$f":"'2022 Legal Max'!CS120-'2022 Legal Max'!T120-'2022 Legal Max'!AS120","v":1991.9},{"$f":"'2022 Legal Max'!AF120","v":185.4},9.31,{"$f":"(F119/100)*'2022 Legal Max'!BP120","v":288313},{"$f":"'2022 Legal Max'!AA120","v":0},{"$f":"IF('2022 Legal Max'!AA120=0,0,ROUND((H119/D119)*100,2))","v":0},{"$f":"(I119/100)*'2022 Legal Max'!BP120","v":0},{"$f":"'2022 Legal Max'!BA120","v":"A"}]
[322,"Pottawatomie","Onaga-Havensville-Wheaton ",{"$f":"'2022 Legal Max'!CS121-'2022 Legal Max'!T121-'2022 Legal Max'!AS121","v":572.29999999999995},{"$f":"'2022 Legal Max'!AF121","v":25.2},4.4000000000000004,{"$f":"(F120/100)*'2022 Legal Max'!BP121","v":38070},{"$f":"'2022 Legal Max'!AA121","v":0.2},{"$f":"IF('2022 Legal Max'!AA121=0,0,ROUND((H120/D120)*100,2))","v":0.03},{"$f":"(I120/100)*'2022 Legal Max'!BP121","v":260},{"$f":"'2022 Legal Max'!BA121","v":"A"}]
[323,"Pottawatomie","Rock Creek ",{"$f":"'2022 Legal Max'!CS122-'2022 Legal Max'!T122-'2022 Legal Max'!AS122","v":1895.3},{"$f":"'2022 Legal Max'!AF122","v":105},5.54,{"$f":"(F121/100)*'2022 Legal Max'!BP122","v":154032},{"$f":"'2022 Legal Max'!AA122","v":0.9},{"$f":"IF('2022 Legal Max'!AA122=0,0,ROUND((H121/D121)*100,2))","v":0.05},{"$f":"(I121/100)*'2022 Legal Max'!BP122","v":1390},{"$f":"'2022 Legal Max'!BA122","v":"A"}]
[325,"Phillips","Phillipsburg ",{"$f":"'2022 Legal Max'!CS123-'2022 Legal Max'!T123-'2022 Legal Max'!AS123","v":1097.8},{"$f":"'2022 Legal Max'!AF123","v":69.7},6.35,{"$f":"(F122/100)*'2022 Legal Max'!BP123","v":101698},{"$f":"'2022 Legal Max'!AA123","v":0},{"$f":"IF('2022 Legal Max'!AA123=0,0,ROUND((H122/D122)*100,2))","v":0},{"$f":"(I122/100)*'2022 Legal Max'!BP123","v":0},{"$f":"'2022 Legal Max'!BA123","v":"A"}]
[326,"Phillips","Logan ",{"$f":"'2022 Legal Max'!CS124-'2022 Legal Max'!T124-'2022 Legal Max'!AS124","v":336.6},{"$f":"'2022 Legal Max'!AF124","v":22.3},6.63,{"$f":"(F123/100)*'2022 Legal Max'!BP124","v":33303},{"$f":"'2022 Legal Max'!AA124","v":0},{"$f":"IF('2022 Legal Max'!AA124=0,0,ROUND((H123/D123)*100,2))","v":0},{"$f":"(I123/100)*'2022 Legal Max'!BP124","v":0},{"$f":"'2022 Legal Max'!BA124","v":"A"}]
[327,"Ellsworth","Ellsworth ",{"$f":"'2022 Legal Max'!CS125-'2022 Legal Max'!T125-'2022 Legal Max'!AS125","v":1136.5999999999999},{"$f":"'2022 Legal Max'!AF125","v":60.5},5.32,{"$f":"(F124/100)*'2022 Legal Max'!BP125","v":88210},{"$f":"'2022 Legal Max'!AA125","v":0.9},{"$f":"IF('2022 Legal Max'!AA125=0,0,ROUND((H124/D124)*100,2))","v":0.08},{"$f":"(I124/100)*'2022 Legal Max'!BP125","v":1326},{"$f":"'2022 Legal Max'!BA125","v":"A"}]
[329,"Wabaunsee","Mill Creek Valley ",{"$f":"'2022 Legal Max'!CS126-'2022 Legal Max'!T126-'2022 Legal Max'!AS126","v":809.1},{"$f":"'2022 Legal Max'!AF126","v":24.2},2.99,{"$f":"(F125/100)*'2022 Legal Max'!BP126","v":38731},{"$f":"'2022 Legal Max'!AA126","v":0.4},{"$f":"IF('2022 Legal Max'!AA126=0,0,ROUND((H125/D125)*100,2))","v":0.05},{"$f":"(I125/100)*'2022 Legal Max'!BP126","v":648},{"$f":"'2022 Legal Max'!BA126","v":"A"}]
[330,"Wabaunsee","Mission Valley ",{"$f":"'2022 Legal Max'!CS127-'2022 Legal Max'!T127-'2022 Legal Max'!AS127","v":906.7},{"$f":"'2022 Legal Max'!AF127","v":33.4},3.68,{"$f":"(F126/100)*'2022 Legal Max'!BP127","v":49026},{"$f":"'2022 Legal Max'!AA127","v":0},{"$f":"IF('2022 Legal Max'!AA127=0,0,ROUND((H126/D126)*100,2))","v":0},{"$f":"(I126/100)*'2022 Legal Max'!BP127","v":0},{"$f":"'2022 Legal Max'!BA127","v":"A"}]
[331,"Kingman","Kingman - Norwich ",{"$f":"'2022 Legal Max'!CS128-'2022 Legal Max'!T128-'2022 Legal Max'!AS128","v":1522.5},{"$f":"'2022 Legal Max'!AF128","v":126.3},8.3000000000000007,{"$f":"(F127/100)*'2022 Legal Max'!BP128","v":201198},{"$f":"'2022 Legal Max'!AA128","v":0},{"$f":"IF('2022 Legal Max'!AA128=0,0,ROUND((H127/D127)*100,2))","v":0},{"$f":"(I127/100)*'2022 Legal Max'!BP128","v":0},{"$f":"'2022 Legal Max'!BA128","v":"A"}]
[332,"Kingman","Cunningham ",{"$f":"'2022 Legal Max'!CS129-'2022 Legal Max'!T129-'2022 Legal Max'!AS129","v":427.2},{"$f":"'2022 Legal Max'!AF129","v":22.7},5.31,{"$f":"(F128/100)*'2022 Legal Max'!BP129","v":33051},{"$f":"'2022 Legal Max'!AA129","v":0},{"$f":"IF('2022 Legal Max'!AA129=0,0,ROUND((H128/D128)*100,2))","v":0},{"$f":"(I128/100)*'2022 Legal Max'!BP129","v":0},{"$f":"'2022 Legal Max'!BA129","v":"A"}]
[333,"Cloud","Concordia ",{"$f":"'2022 Legal Max'!CS130-'2022 Legal Max'!T130-'2022 Legal Max'!AS130","v":1773.9},{"$f":"'2022 Legal Max'!AF130","v":194.1},10.94,{"$f":"(F129/100)*'2022 Legal Max'!BP130","v":311358},{"$f":"'2022 Legal Max'!AA130","v":2.2000000000000002},{"$f":"IF('2022 Legal Max'!AA130=0,0,ROUND((H129/D129)*100,2))","v":0.12},{"$f":"(I129/100)*'2022 Legal Max'!BP130","v":3415},{"$f":"'2022 Legal Max'!BA130","v":"A"}]
[334,"Cloud","Southern Cloud ",{"$f":"'2022 Legal Max'!CS131-'2022 Legal Max'!T131-'2022 Legal Max'!AS131","v":394.7},{"$f":"'2022 Legal Max'!AF131","v":31},7.85,{"$f":"(F130/100)*'2022 Legal Max'!BP131","v":49652},{"$f":"'2022 Legal Max'!AA131","v":0},{"$f":"IF('2022 Legal Max'!AA131=0,0,ROUND((H130/D130)*100,2))","v":0},{"$f":"(I130/100)*'2022 Legal Max'!BP131","v":0},{"$f":"'2022 Legal Max'!BA131","v":"A"}]
[335,"Jackson","North Jackson ",{"$f":"'2022 Legal Max'!CS132-'2022 Legal Max'!T132-'2022 Legal Max'!AS132","v":713.6},{"$f":"'2022 Legal Max'!AF132","v":59.5},8.34,{"$f":"(F131/100)*'2022 Legal Max'!BP132","v":87257},{"$f":"'2022 Legal Max'!AA132","v":0},{"$f":"IF('2022 Legal Max'!AA132=0,0,ROUND((H131/D131)*100,2))","v":0},{"$f":"(I131/100)*'2022 Legal Max'!BP132","v":0},{"$f":"'2022 Legal Max'!BA132","v":"A"}]
[336,"Jackson","Holton ",{"$f":"'2022 Legal Max'!CS133-'2022 Legal Max'!T133-'2022 Legal Max'!AS133","v":1725.1},{"$f":"'2022 Legal Max'!AF133","v":164.6},9.5399999999999991,{"$f":"(F132/100)*'2022 Legal Max'!BP133","v":263837},{"$f":"'2022 Legal Max'!AA133","v":10.3},{"$f":"IF('2022 Legal Max'!AA133=0,0,ROUND((H132/D132)*100,2))","v":0.6},{"$f":"(I132/100)*'2022 Legal Max'!BP133","v":16594},{"$f":"'2022 Legal Max'!BA133","v":"A"}]
[337,"Jackson","Royal Valley ",{"$f":"'2022 Legal Max'!CS134-'2022 Legal Max'!T134-'2022 Legal Max'!AS134","v":1542.5},{"$f":"'2022 Legal Max'!AF134","v":145.19999999999999},{"$f":"IF(E133=0,0,ROUND((E133/D133)*100,2))","v":9.41},{"$f":"(F133/100)*'2022 Legal Max'!BP134","v":216608},{"$f":"'2022 Legal Max'!AA134","v":0},{"$f":"IF('2022 Legal Max'!AA134=0,0,ROUND((H133/D133)*100,2))","v":0},{"$f":"(I133/100)*'2022 Legal Max'!BP134","v":0},{"$f":"'2022 Legal Max'!BA134","v":"A"}]
[338,"Jefferson","Valley Falls ",{"$f":"'2022 Legal Max'!CS135-'2022 Legal Max'!T135-'2022 Legal Max'!AS135","v":754.9},{"$f":"'2022 Legal Max'!AF135","v":41.6},5.51,{"$f":"(F134/100)*'2022 Legal Max'!BP135","v":64982},{"$f":"'2022 Legal Max'!AA135","v":0},{"$f":"IF('2022 Legal Max'!AA135=0,0,ROUND((H134/D134)*100,2))","v":0},{"$f":"(I134/100)*'2022 Legal Max'!BP135","v":0},{"$f":"'2022 Legal Max'!BA135","v":"A"}]
[339,"Jefferson","Jefferson County North ",{"$f":"'2022 Legal Max'!CS136-'2022 Legal Max'!T136-'2022 Legal Max'!AS136","v":894},{"$f":"'2022 Legal Max'!AF136","v":53.7},6.01,{"$f":"(F135/100)*'2022 Legal Max'!BP136","v":78821},{"$f":"'2022 Legal Max'!AA136","v":0},{"$f":"IF('2022 Legal Max'!AA136=0,0,ROUND((H135/D135)*100,2))","v":0},{"$f":"(I135/100)*'2022 Legal Max'!BP136","v":0},{"$f":"'2022 Legal Max'!BA136","v":"A"}]
[340,"Jefferson","Jefferson West ",{"$f":"'2022 Legal Max'!CS137-'2022 Legal Max'!T137-'2022 Legal Max'!AS137","v":1517.5},{"$f":"'2022 Legal Max'!AF137","v":70.7},4.66,{"$f":"(F136/100)*'2022 Legal Max'!BP137","v":109818},{"$f":"'2022 Legal Max'!AA137","v":0},{"$f":"IF('2022 Legal Max'!AA137=0,0,ROUND((H136/D136)*100,2))","v":0},{"$f":"(I136/100)*'2022 Legal Max'!BP137","v":0},{"$f":"'2022 Legal Max'!BA137","v":"A"}]
[341,"Jefferson","Oskaloosa Public Schools ",{"$f":"'2022 Legal Max'!CS138-'2022 Legal Max'!T138-'2022 Legal Max'!AS138","v":1144.4000000000001},{"$f":"'2022 Legal Max'!AF138","v":99.2},8.67,{"$f":"(F137/100)*'2022 Legal Max'!BP138","v":145828},{"$f":"'2022 Legal Max'!AA138","v":0},{"$f":"IF('2022 Legal Max'!AA138=0,0,ROUND((H137/D137)*100,2))","v":0},{"$f":"(I137/100)*'2022 Legal Max'!BP138","v":0},{"$f":"'2022 Legal Max'!BA138","v":"A"}]
[342,"Jefferson","McLouth ",{"$f":"'2022 Legal Max'!CS139-'2022 Legal Max'!T139-'2022 Legal Max'!AS139","v":914.5},{"$f":"'2022 Legal Max'!AF139","v":51.3},5.61,{"$f":"(F138/100)*'2022 Legal Max'!BP139","v":75497},{"$f":"'2022 Legal Max'!AA139","v":0},{"$f":"IF('2022 Legal Max'!AA139=0,0,ROUND((H138/D138)*100,2))","v":0},{"$f":"(I138/100)*'2022 Legal Max'!BP139","v":0},{"$f":"'2022 Legal Max'!BA139","v":"A"}]
[343,"Jefferson","Perry Public Schools ",{"$f":"'2022 Legal Max'!CS140-'2022 Legal Max'!T140-'2022 Legal Max'!AS140","v":1370.7},{"$f":"'2022 Legal Max'!AF140","v":89.5},6.53,{"$f":"(F139/100)*'2022 Legal Max'!BP140","v":139563},{"$f":"'2022 Legal Max'!AA140","v":0.6},{"$f":"IF('2022 Legal Max'!AA140=0,0,ROUND((H139/D139)*100,2))","v":0.04},{"$f":"(I139/100)*'2022 Legal Max'!BP140","v":855},{"$f":"'2022 Legal Max'!BA140","v":"A"}]
[344,"Linn","Pleasanton ",{"$f":"'2022 Legal Max'!CS141-'2022 Legal Max'!T141-'2022 Legal Max'!AS141","v":688.2},{"$f":"'2022 Legal Max'!AF141","v":77},11.19,{"$f":"(F140/100)*'2022 Legal Max'!BP141","v":120203},{"$f":"'2022 Legal Max'!AA141","v":0},{"$f":"IF('2022 Legal Max'!AA141=0,0,ROUND((H140/D140)*100,2))","v":0},{"$f":"(I140/100)*'2022 Legal Max'!BP141","v":0},{"$f":"'2022 Legal Max'!BA141","v":"A"}]
[345,"Shawnee","Seaman ",{"$f":"'2022 Legal Max'!CS142-'2022 Legal Max'!T142-'2022 Legal Max'!AS142","v":5760.5},{"$f":"'2022 Legal Max'!AF142","v":441.9},7.67,{"$f":"(F141/100)*'2022 Legal Max'!BP142","v":693476},{"$f":"'2022 Legal Max'!AA142","v":2.2000000000000002},{"$f":"IF('2022 Legal Max'!AA142=0,0,ROUND((H141/D141)*100,2))","v":0.04},{"$f":"(I141/100)*'2022 Legal Max'!BP142","v":3617},{"$f":"'2022 Legal Max'!BA142","v":"A"}]
[346,"Linn","Jayhawk ",{"$f":"'2022 Legal Max'!CS143-'2022 Legal Max'!T143-'2022 Legal Max'!AS143","v":1175.9000000000001},{"$f":"'2022 Legal Max'!AF143","v":105.5},8.9700000000000006,{"$f":"(F142/100)*'2022 Legal Max'!BP143","v":154731},{"$f":"'2022 Legal Max'!AA143","v":0.6},{"$f":"IF('2022 Legal Max'!AA143=0,0,ROUND((H142/D142)*100,2))","v":0.05},{"$f":"(I142/100)*'2022 Legal Max'!BP143","v":862},{"$f":"'2022 Legal Max'!BA143","v":"A"}]
[347,"Edwards","Kinsley-Offerle ",{"$f":"'2022 Legal Max'!CS144-'2022 Legal Max'!T144-'2022 Legal Max'!AS144","v":626.9},{"$f":"'2022 Legal Max'!AF144","v":55.7},8.8800000000000008,{"$f":"(F143/100)*'2022 Legal Max'!BP144","v":89088},{"$f":"'2022 Legal Max'!AA144","v":5.7},{"$f":"IF('2022 Legal Max'!AA144=0,0,ROUND((H143/D143)*100,2))","v":0.91},{"$f":"(I143/100)*'2022 Legal Max'!BP144","v":9130},{"$f":"'2022 Legal Max'!BA144","v":"A"}]
[348,"Douglas","Baldwin City ",{"$f":"'2022 Legal Max'!CS145-'2022 Legal Max'!T145-'2022 Legal Max'!AS145","v":2047.8},{"$f":"'2022 Legal Max'!AF145","v":107.4},5.24,{"$f":"(F144/100)*'2022 Legal Max'!BP145","v":163168},{"$f":"'2022 Legal Max'!AA145","v":0.6},{"$f":"IF('2022 Legal Max'!AA145=0,0,ROUND((H144/D144)*100,2))","v":0.03},{"$f":"(I144/100)*'2022 Legal Max'!BP145","v":934},{"$f":"'2022 Legal Max'!BA145","v":"A"}]
[349,"Stafford","Stafford ",{"$f":"'2022 Legal Max'!CS146-'2022 Legal Max'!T146-'2022 Legal Max'!AS146","v":525.1},{"$f":"'2022 Legal Max'!AF146","v":36.799999999999997},7.01,{"$f":"(F145/100)*'2022 Legal Max'!BP146","v":53958},{"$f":"'2022 Legal Max'!AA146","v":2.4},{"$f":"IF('2022 Legal Max'!AA146=0,0,ROUND((H145/D145)*100,2))","v":0.46},{"$f":"(I145/100)*'2022 Legal Max'!BP146","v":3541},{"$f":"'2022 Legal Max'!BA146","v":"A"}]
[350,"Stafford","St John-Hudson ",{"$f":"'2022 Legal Max'!CS147-'2022 Legal Max'!T147-'2022 Legal Max'!AS147","v":653.29999999999995},{"$f":"'2022 Legal Max'!AF147","v":60},9.18,{"$f":"(F146/100)*'2022 Legal Max'!BP147","v":94060},{"$f":"'2022 Legal Max'!AA147","v":6.7},{"$f":"IF('2022 Legal Max'!AA147=0,0,ROUND((H146/D146)*100,2))","v":1.03},{"$f":"(I146/100)*'2022 Legal Max'!BP147","v":10554},{"$f":"'2022 Legal Max'!BA147","v":"A"}]
[351,"Stafford","Macksville ",{"$f":"'2022 Legal Max'!CS148-'2022 Legal Max'!T148-'2022 Legal Max'!AS148","v":464.6},{"$f":"'2022 Legal Max'!AF148","v":40.200000000000003},8.65,{"$f":"(F147/100)*'2022 Legal Max'!BP148","v":60473},{"$f":"'2022 Legal Max'!AA148","v":6.3},{"$f":"IF('2022 Legal Max'!AA148=0,0,ROUND((H147/D147)*100,2))","v":1.36},{"$f":"(I147/100)*'2022 Legal Max'!BP148","v":9508},{"$f":"'2022 Legal Max'!BA148","v":"A"}]
[352,"Sherman","Goodland ",{"$f":"'2022 Legal Max'!CS149-'2022 Legal Max'!T149-'2022 Legal Max'!AS149","v":1617.1},{"$f":"'2022 Legal Max'!AF149","v":153.4},9.49,{"$f":"(F148/100)*'2022 Legal Max'!BP149","v":226508},{"$f":"'2022 Legal Max'!AA149","v":10.199999999999999},{"$f":"IF('2022 Legal Max'!AA149=0,0,ROUND((H148/D148)*100,2))","v":0.63},{"$f":"(I148/100)*'2022 Legal Max'!BP149","v":15037},{"$f":"'2022 Legal Max'!BA149","v":"A"}]
[353,"Sumner","Wellington ",{"$f":"'2022 Legal Max'!CS150-'2022 Legal Max'!T150-'2022 Legal Max'!AS150","v":2420.6},{"$f":"'2022 Legal Max'!AF150","v":237.2},9.8000000000000007,{"$f":"(F149/100)*'2022 Legal Max'!BP150","v":346993},{"$f":"'2022 Legal Max'!AA150","v":5},{"$f":"IF('2022 Legal Max'!AA150=0,0,ROUND((H149/D149)*100,2))","v":0.21},{"$f":"(I149/100)*'2022 Legal Max'!BP150","v":7436},{"$f":"'2022 Legal Max'!BA150","v":"A"}]
[355,"Barton","Ellinwood Public Schools ",{"$f":"'2022 Legal Max'!CS151-'2022 Legal Max'!T151-'2022 Legal Max'!AS151","v":837.3},{"$f":"'2022 Legal Max'!AF151","v":61.5},7.35,{"$f":"(F150/100)*'2022 Legal Max'!BP151","v":95567},{"$f":"'2022 Legal Max'!AA151","v":0},{"$f":"IF('2022 Legal Max'!AA151=0,0,ROUND((H150/D150)*100,2))","v":0},{"$f":"(I150/100)*'2022 Legal Max'!BP151","v":0},{"$f":"'2022 Legal Max'!BA151","v":"A"}]
[356,"Sumner","Conway Springs ",{"$f":"'2022 Legal Max'!CS152-'2022 Legal Max'!T152-'2022 Legal Max'!AS152","v":784.3},{"$f":"'2022 Legal Max'!AF152","v":41.6},5.3,{"$f":"(F151/100)*'2022 Legal Max'!BP152","v":61751},{"$f":"'2022 Legal Max'!AA152","v":0},{"$f":"IF('2022 Legal Max'!AA152=0,0,ROUND((H151/D151)*100,2))","v":0},{"$f":"(I151/100)*'2022 Legal Max'!BP152","v":0},{"$f":"'2022 Legal Max'!BA152","v":"A"}]
[357,"Sumner","Belle Plaine ",{"$f":"'2022 Legal Max'!CS153-'2022 Legal Max'!T153-'2022 Legal Max'!AS153","v":1103.2},{"$f":"'2022 Legal Max'!AF153","v":71.099999999999994},6.44,{"$f":"(F152/100)*'2022 Legal Max'!BP153","v":114738},{"$f":"'2022 Legal Max'!AA153","v":0},{"$f":"IF('2022 Legal Max'!AA153=0,0,ROUND((H152/D152)*100,2))","v":0},{"$f":"(I152/100)*'2022 Legal Max'!BP153","v":0},{"$f":"'2022 Legal Max'!BA153","v":"A"}]
[358,"Sumner","Oxford ",{"$f":"'2022 Legal Max'!CS154-'2022 Legal Max'!T154-'2022 Legal Max'!AS154","v":744},{"$f":"'2022 Legal Max'!AF154","v":53.7},7.22,{"$f":"(F153/100)*'2022 Legal Max'!BP154","v":75550},{"$f":"'2022 Legal Max'!AA154","v":0},{"$f":"IF('2022 Legal Max'!AA154=0,0,ROUND((H153/D153)*100,2))","v":0},{"$f":"(I153/100)*'2022 Legal Max'!BP154","v":0},{"$f":"'2022 Legal Max'!BA154","v":"A"}]
[359,"Sumner","Argonia Public Schools ",{"$f":"'2022 Legal Max'!CS155-'2022 Legal Max'!T155-'2022 Legal Max'!AS155","v":401},{"$f":"'2022 Legal Max'!AF155","v":27.6},6.88,{"$f":"(F154/100)*'2022 Legal Max'!BP155","v":40298},{"$f":"'2022 Legal Max'!AA155","v":0},{"$f":"IF('2022 Legal Max'!AA155=0,0,ROUND((H154/D154)*100,2))","v":0},{"$f":"(I154/100)*'2022 Legal Max'!BP155","v":0},{"$f":"'2022 Legal Max'!BA155","v":"A"}]
[360,"Sumner","Caldwell ",{"$f":"'2022 Legal Max'!CS156-'2022 Legal Max'!T156-'2022 Legal Max'!AS156","v":564.6},{"$f":"'2022 Legal Max'!AF156","v":55.2},9.7799999999999994,{"$f":"(F155/100)*'2022 Legal Max'!BP156","v":84432},{"$f":"'2022 Legal Max'!AA156","v":0},{"$f":"IF('2022 Legal Max'!AA156=0,0,ROUND((H155/D155)*100,2))","v":0},{"$f":"(I155/100)*'2022 Legal Max'!BP156","v":0},{"$f":"'2022 Legal Max'!BA156","v":"A"}]
[361,"Harper","Anthony-Harper ",{"$f":"'2022 Legal Max'!CS157-'2022 Legal Max'!T157-'2022 Legal Max'!AS157","v":1552.6},{"$f":"'2022 Legal Max'!AF157","v":157.80000000000001},10.16,{"$f":"(F156/100)*'2022 Legal Max'!BP157","v":231827},{"$f":"'2022 Legal Max'!AA157","v":11.1},{"$f":"IF('2022 Legal Max'!AA157=0,0,ROUND((H156/D156)*100,2))","v":0.71},{"$f":"(I156/100)*'2022 Legal Max'!BP157","v":16201},{"$f":"'2022 Legal Max'!BA157","v":"A"}]
[362,"Linn","Prairie View ",{"$f":"'2022 Legal Max'!CS158-'2022 Legal Max'!T158-'2022 Legal Max'!AS158","v":1732.2},{"$f":"'2022 Legal Max'!AF158","v":137.9},7.96,{"$f":"(F157/100)*'2022 Legal Max'!BP158","v":215121},{"$f":"'2022 Legal Max'!AA158","v":0.6},{"$f":"IF('2022 Legal Max'!AA158=0,0,ROUND((H157/D157)*100,2))","v":0.03},{"$f":"(I157/100)*'2022 Legal Max'!BP158","v":811},{"$f":"'2022 Legal Max'!BA158","v":"A"}]
[363,"Finney","Holcomb ",{"$f":"'2022 Legal Max'!CS159-'2022 Legal Max'!T159-'2022 Legal Max'!AS159","v":1537.3},{"$f":"'2022 Legal Max'!AF159","v":148.6},9.67,{"$f":"(F158/100)*'2022 Legal Max'!BP159","v":232964},{"$f":"'2022 Legal Max'!AA159","v":33.700000000000003},{"$f":"IF('2022 Legal Max'!AA159=0,0,ROUND((H158/D158)*100,2))","v":2.19},{"$f":"(I158/100)*'2022 Legal Max'!BP159","v":52760},{"$f":"'2022 Legal Max'!BA159","v":"A"}]
[364,"Marshall","Marysville ",{"$f":"'2022 Legal Max'!CS160-'2022 Legal Max'!T160-'2022 Legal Max'!AS160","v":1369.1},{"$f":"'2022 Legal Max'!AF160","v":109.9},8.0299999999999994,{"$f":"(F159/100)*'2022 Legal Max'!BP160","v":163747},{"$f":"'2022 Legal Max'!AA160","v":1.7},{"$f":"IF('2022 Legal Max'!AA160=0,0,ROUND((H159/D159)*100,2))","v":0.12},{"$f":"(I159/100)*'2022 Legal Max'!BP160","v":2447},{"$f":"'2022 Legal Max'!BA160","v":"A"}]
[365,"Anderson","Garnett ",{"$f":"'2022 Legal Max'!CS161-'2022 Legal Max'!T161-'2022 Legal Max'!AS161","v":1690.7},{"$f":"'2022 Legal Max'!AF161","v":152.9},9.0399999999999991,{"$f":"(F160/100)*'2022 Legal Max'!BP161","v":237988},{"$f":"'2022 Legal Max'!AA161","v":0},{"$f":"IF('2022 Legal Max'!AA161=0,0,ROUND((H160/D160)*100,2))","v":0},{"$f":"(I160/100)*'2022 Legal Max'!BP161","v":0},{"$f":"'2022 Legal Max'!BA161","v":"A"}]
[366,"Woodson","Woodson ",{"$f":"'2022 Legal Max'!CS162-'2022 Legal Max'!T162-'2022 Legal Max'!AS162","v":840.6},{"$f":"'2022 Legal Max'!AF162","v":62.4},7.42,{"$f":"(F161/100)*'2022 Legal Max'!BP162","v":91858},{"$f":"'2022 Legal Max'!AA162","v":0},{"$f":"IF('2022 Legal Max'!AA162=0,0,ROUND((H161/D161)*100,2))","v":0},{"$f":"(I161/100)*'2022 Legal Max'!BP162","v":0},{"$f":"'2022 Legal Max'!BA162","v":"A"}]
[367,"Miami","Osawatomie ",{"$f":"'2022 Legal Max'!CS163-'2022 Legal Max'!T163-'2022 Legal Max'!AS163","v":2023.3},{"$f":"'2022 Legal Max'!AF163","v":229.9},11.36,{"$f":"(F162/100)*'2022 Legal Max'!BP163","v":358805},{"$f":"'2022 Legal Max'!AA163","v":0},{"$f":"IF('2022 Legal Max'!AA163=0,0,ROUND((H162/D162)*100,2))","v":0},{"$f":"(I162/100)*'2022 Legal Max'!BP163","v":0},{"$f":"'2022 Legal Max'!BA163","v":"A"}]
[368,"Miami","Paola ",{"$f":"'2022 Legal Max'!CS164-'2022 Legal Max'!T164-'2022 Legal Max'!AS164","v":2776.6},{"$f":"'2022 Legal Max'!AF164","v":227},8.18,{"$f":"(F163/100)*'2022 Legal Max'!BP164","v":352721},{"$f":"'2022 Legal Max'!AA164","v":2.6},{"$f":"IF('2022 Legal Max'!AA164=0,0,ROUND((H163/D163)*100,2))","v":0.09},{"$f":"(I163/100)*'2022 Legal Max'!BP164","v":3881},{"$f":"'2022 Legal Max'!BA164","v":"A"}]
[369,"Harvey","Burrton ",{"$f":"'2022 Legal Max'!CS165-'2022 Legal Max'!T165-'2022 Legal Max'!AS165","v":470.4},{"$f":"'2022 Legal Max'!AF165","v":31.9},6.78,{"$f":"(F164/100)*'2022 Legal Max'!BP165","v":46821},{"$f":"'2022 Legal Max'!AA165","v":0.7},{"$f":"IF('2022 Legal Max'!AA165=0,0,ROUND((H164/D164)*100,2))","v":0.15},{"$f":"(I164/100)*'2022 Legal Max'!BP165","v":1036},{"$f":"'2022 Legal Max'!BA165","v":"A"}]
[371,"Gray","Montezuma ",{"$f":"'2022 Legal Max'!CS166-'2022 Legal Max'!T166-'2022 Legal Max'!AS166","v":417.8},{"$f":"'2022 Legal Max'!AF166","v":15},3.59,{"$f":"(F165/100)*'2022 Legal Max'!BP166","v":22265},{"$f":"'2022 Legal Max'!AA166","v":7.3},{"$f":"IF('2022 Legal Max'!AA166=0,0,ROUND((H165/D165)*100,2))","v":1.75},{"$f":"(I165/100)*'2022 Legal Max'!BP166","v":10853},{"$f":"'2022 Legal Max'!BA166","v":"A"}]
[372,"Shawnee","Silver Lake ",{"$f":"'2022 Legal Max'!CS167-'2022 Legal Max'!T167-'2022 Legal Max'!AS167","v":1156.8},{"$f":"'2022 Legal Max'!AF167","v":33.4},2.89,{"$f":"(F166/100)*'2022 Legal Max'!BP167","v":49240},{"$f":"'2022 Legal Max'!AA167","v":0},{"$f":"IF('2022 Legal Max'!AA167=0,0,ROUND((H166/D166)*100,2))","v":0},{"$f":"(I166/100)*'2022 Legal Max'!BP167","v":0},{"$f":"'2022 Legal Max'!BA167","v":"A"}]
[373,"Harvey","Newton ",{"$f":"'2022 Legal Max'!CS168-'2022 Legal Max'!T168-'2022 Legal Max'!AS168","v":4917.3},{"$f":"'2022 Legal Max'!AF168","v":542.6},11.03,{"$f":"(F167/100)*'2022 Legal Max'!BP168","v":796165},{"$f":"'2022 Legal Max'!AA168","v":24.2},{"$f":"IF('2022 Legal Max'!AA168=0,0,ROUND((H167/D167)*100,2))","v":0.49},{"$f":"(I167/100)*'2022 Legal Max'!BP168","v":35369},{"$f":"'2022 Legal Max'!BA168","v":"A"}]
[374,"Haskell","Sublette ",{"$f":"'2022 Legal Max'!CS169-'2022 Legal Max'!T169-'2022 Legal Max'!AS169","v":843.8},{"$f":"'2022 Legal Max'!AF169","v":98.7},11.7,{"$f":"(F168/100)*'2022 Legal Max'!BP169","v":157132},{"$f":"'2022 Legal Max'!AA169","v":46.2},{"$f":"IF('2022 Legal Max'!AA169=0,0,ROUND((H168/D168)*100,2))","v":5.48},{"$f":"(I168/100)*'2022 Legal Max'!BP169","v":73597},{"$f":"'2022 Legal Max'!BA169","v":"A"}]
[375,"Butler","Circle ",{"$f":"'2022 Legal Max'!CS170-'2022 Legal Max'!T170-'2022 Legal Max'!AS170","v":2702.8},{"$f":"'2022 Legal Max'!AF170","v":219.7},8.1300000000000008,{"$f":"(F169/100)*'2022 Legal Max'!BP170","v":342698},{"$f":"'2022 Legal Max'!AA170","v":3},{"$f":"IF('2022 Legal Max'!AA170=0,0,ROUND((H169/D169)*100,2))","v":0.11},{"$f":"(I169/100)*'2022 Legal Max'!BP170","v":4637},{"$f":"'2022 Legal Max'!BA170","v":"A"}]
[376,"Rice","Sterling ",{"$f":"'2022 Legal Max'!CS171-'2022 Legal Max'!T171-'2022 Legal Max'!AS171","v":872.2},{"$f":"'2022 Legal Max'!AF171","v":40.700000000000003},4.67,{"$f":"(F170/100)*'2022 Legal Max'!BP171","v":63781},{"$f":"'2022 Legal Max'!AA171","v":0.2},{"$f":"IF('2022 Legal Max'!AA171=0,0,ROUND((H170/D170)*100,2))","v":0.02},{"$f":"(I170/100)*'2022 Legal Max'!BP171","v":273},{"$f":"'2022 Legal Max'!BA171","v":"A"}]
[377,"Atchison","Atchison Co Comm Schools ",{"$f":"'2022 Legal Max'!CS172-'2022 Legal Max'!T172-'2022 Legal Max'!AS172","v":983.4},{"$f":"'2022 Legal Max'!AF172","v":62},6.3,{"$f":"(F171/100)*'2022 Legal Max'!BP172","v":100177},{"$f":"'2022 Legal Max'!AA172","v":0.2},{"$f":"IF('2022 Legal Max'!AA172=0,0,ROUND((H171/D171)*100,2))","v":0.02},{"$f":"(I171/100)*'2022 Legal Max'!BP172","v":318},{"$f":"'2022 Legal Max'!BA172","v":"A"}]
[378,"Riley","Riley County ",{"$f":"'2022 Legal Max'!CS173-'2022 Legal Max'!T173-'2022 Legal Max'!AS173","v":1183.0999999999999},{"$f":"'2022 Legal Max'!AF173","v":46.5},3.93,{"$f":"(F172/100)*'2022 Legal Max'!BP173","v":68269},{"$f":"'2022 Legal Max'!AA173","v":0},{"$f":"IF('2022 Legal Max'!AA173=0,0,ROUND((H172/D172)*100,2))","v":0},{"$f":"(I172/100)*'2022 Legal Max'!BP173","v":0},{"$f":"'2022 Legal Max'!BA173","v":"A"}]
[379,"Clay","Clay Center ",{"$f":"'2022 Legal Max'!CS174-'2022 Legal Max'!T174-'2022 Legal Max'!AS174","v":2026.8},{"$f":"'2022 Legal Max'!AF174","v":169.9},8.3800000000000008,{"$f":"(F173/100)*'2022 Legal Max'!BP174","v":249232},{"$f":"'2022 Legal Max'!AA174","v":0.6},{"$f":"IF('2022 Legal Max'!AA174=0,0,ROUND((H173/D173)*100,2))","v":0.03},{"$f":"(I173/100)*'2022 Legal Max'!BP174","v":892},{"$f":"'2022 Legal Max'!BA174","v":"A"}]
[380,"Marshall","Vermillion ",{"$f":"'2022 Legal Max'!CS175-'2022 Legal Max'!T175-'2022 Legal Max'!AS175","v":975.2},{"$f":"'2022 Legal Max'!AF175","v":43.1},4.42,{"$f":"(F174/100)*'2022 Legal Max'!BP175","v":64333},{"$f":"'2022 Legal Max'!AA175","v":0.2},{"$f":"IF('2022 Legal Max'!AA175=0,0,ROUND((H174/D174)*100,2))","v":0.02},{"$f":"(I174/100)*'2022 Legal Max'!BP175","v":291},{"$f":"'2022 Legal Max'!BA175","v":"A"}]
[381,"Ford","Spearville ",{"$f":"'2022 Legal Max'!CS176-'2022 Legal Max'!T176-'2022 Legal Max'!AS176","v":590},{"$f":"'2022 Legal Max'!AF176","v":21.8},3.69,{"$f":"(F175/100)*'2022 Legal Max'!BP176","v":32784},{"$f":"'2022 Legal Max'!AA176","v":2.7},{"$f":"IF('2022 Legal Max'!AA176=0,0,ROUND((H175/D175)*100,2))","v":0.46},{"$f":"(I175/100)*'2022 Legal Max'!BP176","v":4087},{"$f":"'2022 Legal Max'!BA176","v":"A"}]
[382,"Pratt","Pratt ",{"$f":"'2022 Legal Max'!CS177-'2022 Legal Max'!T177-'2022 Legal Max'!AS177","v":1954.6},{"$f":"'2022 Legal Max'!AF177","v":185.9},9.51,{"$f":"(F176/100)*'2022 Legal Max'!BP177","v":273463},{"$f":"'2022 Legal Max'!AA177","v":22.8},{"$f":"IF('2022 Legal Max'!AA177=0,0,ROUND((H176/D176)*100,2))","v":1.17},{"$f":"(I176/100)*'2022 Legal Max'!BP177","v":33644},{"$f":"'2022 Legal Max'!BA177","v":"A"}]
[383,"Riley","Manhattan-Ogden ",{"$f":"'2022 Legal Max'!CS178-'2022 Legal Max'!T178-'2022 Legal Max'!AS178","v":10144.799999999999},{"$f":"'2022 Legal Max'!AF178","v":935.6},9.2200000000000006,{"$f":"(F177/100)*'2022 Legal Max'!BP178","v":1459376},{"$f":"'2022 Legal Max'!AA178","v":61.2},{"$f":"IF('2022 Legal Max'!AA178=0,0,ROUND((H177/D177)*100,2))","v":0.6},{"$f":"(I177/100)*'2022 Legal Max'!BP178","v":94970},{"$f":"'2022 Legal Max'!BA178","v":"A"}]
[384,"Riley","Blue Valley ",{"$f":"'2022 Legal Max'!CS179-'2022 Legal Max'!T179-'2022 Legal Max'!AS179","v":488.6},{"$f":"'2022 Legal Max'!AF179","v":13.1},2.68,{"$f":"(F178/100)*'2022 Legal Max'!BP179","v":20530},{"$f":"'2022 Legal Max'!AA179","v":0},{"$f":"IF('2022 Legal Max'!AA179=0,0,ROUND((H178/D178)*100,2))","v":0},{"$f":"(I178/100)*'2022 Legal Max'!BP179","v":0},{"$f":"'2022 Legal Max'!BA179","v":"A"}]
[385,"Butler","Andover ",{"$f":"'2022 Legal Max'!CS180-'2022 Legal Max'!T180-'2022 Legal Max'!AS180","v":7489.8},{"$f":"'2022 Legal Max'!AF180","v":229.9},3.07,{"$f":"(F179/100)*'2022 Legal Max'!BP180","v":358231},{"$f":"'2022 Legal Max'!AA180","v":21.1},{"$f":"IF('2022 Legal Max'!AA180=0,0,ROUND((H179/D179)*100,2))","v":0.28000000000000003},{"$f":"(I179/100)*'2022 Legal Max'!BP180","v":32673},{"$f":"'2022 Legal Max'!BA180","v":"A"}]
[386,"Greenwood","Madison-Virgil ",{"$f":"'2022 Legal Max'!CS181-'2022 Legal Max'!T181-'2022 Legal Max'!AS181","v":509.8},{"$f":"'2022 Legal Max'!AF181","v":44.5},8.73,{"$f":"(F180/100)*'2022 Legal Max'!BP181","v":66204},{"$f":"'2022 Legal Max'!AA181","v":0},{"$f":"IF('2022 Legal Max'!AA181=0,0,ROUND((H180/D180)*100,2))","v":0},{"$f":"(I180/100)*'2022 Legal Max'!BP181","v":0},{"$f":"'2022 Legal Max'!BA181","v":"A"}]
[387,"Wilson","Altoona-Midway ",{"$f":"'2022 Legal Max'!CS182-'2022 Legal Max'!T182-'2022 Legal Max'!AS182","v":429.4},{"$f":"'2022 Legal Max'!AF182","v":34.799999999999997},8.1,{"$f":"(F181/100)*'2022 Legal Max'!BP182","v":56463},{"$f":"'2022 Legal Max'!AA182","v":0},{"$f":"IF('2022 Legal Max'!AA182=0,0,ROUND((H181/D181)*100,2))","v":0},{"$f":"(I181/100)*'2022 Legal Max'!BP182","v":0},{"$f":"'2022 Legal Max'!BA182","v":"A"}]
[388,"Ellis","Ellis ",{"$f":"'2022 Legal Max'!CS183-'2022 Legal Max'!T183-'2022 Legal Max'!AS183","v":729.3},{"$f":"'2022 Legal Max'!AF183","v":35.299999999999997},4.84,{"$f":"(F182/100)*'2022 Legal Max'!BP183","v":51634},{"$f":"'2022 Legal Max'!AA183","v":0},{"$f":"IF('2022 Legal Max'!AA183=0,0,ROUND((H182/D182)*100,2))","v":0},{"$f":"(I182/100)*'2022 Legal Max'!BP183","v":0},{"$f":"'2022 Legal Max'!BA183","v":"A"}]
[389,"Greenwood","Eureka ",{"$f":"'2022 Legal Max'!CS184-'2022 Legal Max'!T184-'2022 Legal Max'!AS184","v":1184.5999999999999},{"$f":"'2022 Legal Max'!AF184","v":130.69999999999999},11.03,{"$f":"(F183/100)*'2022 Legal Max'!BP184","v":192304},{"$f":"'2022 Legal Max'!AA184","v":0},{"$f":"IF('2022 Legal Max'!AA184=0,0,ROUND((H183/D183)*100,2))","v":0},{"$f":"(I183/100)*'2022 Legal Max'!BP184","v":0},{"$f":"'2022 Legal Max'!BA184","v":"A"}]
[390,"Greenwood","Hamilton ",{"$f":"'2022 Legal Max'!CS185-'2022 Legal Max'!T185-'2022 Legal Max'!AS185","v":172.5},{"$f":"'2022 Legal Max'!AF185","v":19.8},11.48,{"$f":"(F184/100)*'2022 Legal Max'!BP185","v":30112},{"$f":"'2022 Legal Max'!AA185","v":0},{"$f":"IF('2022 Legal Max'!AA185=0,0,ROUND((H184/D184)*100,2))","v":0},{"$f":"(I184/100)*'2022 Legal Max'!BP185","v":0},{"$f":"'2022 Legal Max'!BA185","v":"A"}]
[392,"Osborne","Osborne County ",{"$f":"'2022 Legal Max'!CS186-'2022 Legal Max'!T186-'2022 Legal Max'!AS186","v":604.4},{"$f":"'2022 Legal Max'!AF186","v":40.700000000000003},6.73,{"$f":"(F185/100)*'2022 Legal Max'!BP186","v":59634},{"$f":"'2022 Legal Max'!AA186","v":0.4},{"$f":"IF('2022 Legal Max'!AA186=0,0,ROUND((H185/D185)*100,2))","v":7.0000000000000007E-2},{"$f":"(I185/100)*'2022 Legal Max'!BP186","v":620},{"$f":"'2022 Legal Max'!BA186","v":"A"}]
[393,"Dickinson","Solomon ",{"$f":"'2022 Legal Max'!CS187-'2022 Legal Max'!T187-'2022 Legal Max'!AS187","v":708.5},{"$f":"'2022 Legal Max'!AF187","v":60.5},8.5399999999999991,{"$f":"(F186/100)*'2022 Legal Max'!BP187","v":94898},{"$f":"'2022 Legal Max'!AA187","v":0},{"$f":"IF('2022 Legal Max'!AA187=0,0,ROUND((H186/D186)*100,2))","v":0},{"$f":"(I186/100)*'2022 Legal Max'!BP187","v":0},{"$f":"'2022 Legal Max'!BA187","v":"A"}]
[394,"Butler","Rose Hill Public Schools ",{"$f":"'2022 Legal Max'!CS188-'2022 Legal Max'!T188-'2022 Legal Max'!AS188","v":2199.4},{"$f":"'2022 Legal Max'!AF188","v":132.6},6.03,{"$f":"(F187/100)*'2022 Legal Max'!BP188","v":207367},{"$f":"'2022 Legal Max'!AA188","v":4.8},{"$f":"IF('2022 Legal Max'!AA188=0,0,ROUND((H187/D187)*100,2))","v":0.22},{"$f":"(I187/100)*'2022 Legal Max'!BP188","v":7566},{"$f":"'2022 Legal Max'!BA188","v":"A"}]
[395,"Rush","LaCrosse ",{"$f":"'2022 Legal Max'!CS189-'2022 Legal Max'!T189-'2022 Legal Max'!AS189","v":568.79999999999995},{"$f":"'2022 Legal Max'!AF189","v":43.1},7.58,{"$f":"(F188/100)*'2022 Legal Max'!BP189","v":63672},{"$f":"'2022 Legal Max'!AA189","v":0},{"$f":"IF('2022 Legal Max'!AA189=0,0,ROUND((H188/D188)*100,2))","v":0},{"$f":"(I188/100)*'2022 Legal Max'!BP189","v":0},{"$f":"'2022 Legal Max'!BA189","v":"A"}]
[396,"Butler","Douglass Public Schools ",{"$f":"'2022 Legal Max'!CS190-'2022 Legal Max'!T190-'2022 Legal Max'!AS190","v":1121.4000000000001},{"$f":"'2022 Legal Max'!AF190","v":70.7},6.3,{"$f":"(F189/100)*'2022 Legal Max'!BP190","v":111754},{"$f":"'2022 Legal Max'!AA190","v":0.4},{"$f":"IF('2022 Legal Max'!AA190=0,0,ROUND((H189/D189)*100,2))","v":0.04},{"$f":"(I189/100)*'2022 Legal Max'!BP190","v":710},{"$f":"'2022 Legal Max'!BA190","v":"A"}]
[397,"Marion","Centre ",{"$f":"'2022 Legal Max'!CS191-'2022 Legal Max'!T191-'2022 Legal Max'!AS191","v":502.1},{"$f":"'2022 Legal Max'!AF191","v":22.7},4.5199999999999996,{"$f":"(F190/100)*'2022 Legal Max'!BP191","v":33204},{"$f":"'2022 Legal Max'!AA191","v":0},{"$f":"IF('2022 Legal Max'!AA191=0,0,ROUND((H190/D190)*100,2))","v":0},{"$f":"(I190/100)*'2022 Legal Max'!BP191","v":0},{"$f":"'2022 Legal Max'!BA191","v":"A"}]
[398,"Marion","Peabody-Burns ",{"$f":"'2022 Legal Max'!CS192-'2022 Legal Max'!T192-'2022 Legal Max'!AS192","v":517.4},{"$f":"'2022 Legal Max'!AF192","v":39.700000000000003},7.67,{"$f":"(F191/100)*'2022 Legal Max'!BP192","v":65615},{"$f":"'2022 Legal Max'!AA192","v":0},{"$f":"IF('2022 Legal Max'!AA192=0,0,ROUND((H191/D191)*100,2))","v":0},{"$f":"(I191/100)*'2022 Legal Max'!BP192","v":0},{"$f":"'2022 Legal Max'!BA192","v":"A"}]
[399,"Russell","Paradise ",{"$f":"'2022 Legal Max'!CS193-'2022 Legal Max'!T193-'2022 Legal Max'!AS193","v":274.39999999999998},{"$f":"'2022 Legal Max'!AF193","v":25.2},9.18,{"$f":"(F192/100)*'2022 Legal Max'!BP193","v":40956},{"$f":"'2022 Legal Max'!AA193","v":0},{"$f":"IF('2022 Legal Max'!AA193=0,0,ROUND((H192/D192)*100,2))","v":0},{"$f":"(I192/100)*'2022 Legal Max'!BP193","v":0},{"$f":"'2022 Legal Max'!BA193","v":"A"}]
[400,"McPherson","Smoky Valley ",{"$f":"'2022 Legal Max'!CS194-'2022 Legal Max'!T194-'2022 Legal Max'!AS194","v":1411.7},{"$f":"'2022 Legal Max'!AF194","v":70.7},5.01,{"$f":"(F193/100)*'2022 Legal Max'!BP194","v":110458},{"$f":"'2022 Legal Max'!AA194","v":0.6},{"$f":"IF('2022 Legal Max'!AA194=0,0,ROUND((H193/D193)*100,2))","v":0.04},{"$f":"(I193/100)*'2022 Legal Max'!BP194","v":882},{"$f":"'2022 Legal Max'!BA194","v":"A"}]
[401,"Rice","Chase-Raymond ",{"$f":"'2022 Legal Max'!CS195-'2022 Legal Max'!T195-'2022 Legal Max'!AS195","v":373.6},{"$f":"'2022 Legal Max'!AF195","v":34.4},9.2100000000000009,{"$f":"(F194/100)*'2022 Legal Max'!BP195","v":50463},{"$f":"'2022 Legal Max'!AA195","v":1.9},{"$f":"IF('2022 Legal Max'!AA195=0,0,ROUND((H194/D194)*100,2))","v":0.51},{"$f":"(I194/100)*'2022 Legal Max'!BP195","v":2794},{"$f":"'2022 Legal Max'!BA195","v":"A"}]
[402,"Butler","Augusta ",{"$f":"'2022 Legal Max'!CS196-'2022 Legal Max'!T196-'2022 Legal Max'!AS196","v":2811.1},{"$f":"'2022 Legal Max'!AF196","v":244.9},8.7100000000000009,{"$f":"(F195/100)*'2022 Legal Max'!BP196","v":382063},{"$f":"'2022 Legal Max'!AA196","v":3.5},{"$f":"IF('2022 Legal Max'!AA196=0,0,ROUND((H195/D195)*100,2))","v":0.12},{"$f":"(I195/100)*'2022 Legal Max'!BP196","v":5264},{"$f":"'2022 Legal Max'!BA196","v":"A"}]
[403,"Rush","Otis-Bison ",{"$f":"'2022 Legal Max'!CS197-'2022 Legal Max'!T197-'2022 Legal Max'!AS197","v":495.1},{"$f":"'2022 Legal Max'!AF197","v":23.7},4.79,{"$f":"(F196/100)*'2022 Legal Max'!BP197","v":34880},{"$f":"'2022 Legal Max'!AA197","v":1.3},{"$f":"IF('2022 Legal Max'!AA197=0,0,ROUND((H196/D196)*100,2))","v":0.26},{"$f":"(I196/100)*'2022 Legal Max'!BP197","v":1893},{"$f":"'2022 Legal Max'!BA197","v":"A"}]
[404,"Cherokee","Riverton ",{"$f":"'2022 Legal Max'!CS198-'2022 Legal Max'!T198-'2022 Legal Max'!AS198","v":1270.5},{"$f":"'2022 Legal Max'!AF198","v":120.5},{"$f":"IF(E197=0,0,ROUND((E197/D197)*100,2))","v":9.48},{"$f":"(F197/100)*'2022 Legal Max'!BP198","v":176961},{"$f":"'2022 Legal Max'!AA198","v":0.4},{"$f":"IF('2022 Legal Max'!AA198=0,0,ROUND((H197/D197)*100,2))","v":0.03},{"$f":"(I197/100)*'2022 Legal Max'!BP198","v":560},{"$f":"'2022 Legal Max'!BA198","v":"A"}]
[405,"Rice","Lyons ",{"$f":"'2022 Legal Max'!CS199-'2022 Legal Max'!T199-'2022 Legal Max'!AS199","v":1487.4},{"$f":"'2022 Legal Max'!AF199","v":189.7},12.75,{"$f":"(F198/100)*'2022 Legal Max'!BP199","v":278439},{"$f":"'2022 Legal Max'!AA199","v":41.9},{"$f":"IF('2022 Legal Max'!AA199=0,0,ROUND((H198/D198)*100,2))","v":2.82},{"$f":"(I198/100)*'2022 Legal Max'!BP199","v":61584},{"$f":"'2022 Legal Max'!BA199","v":"A"}]
[407,"Russell","Russell County ",{"$f":"'2022 Legal Max'!CS200-'2022 Legal Max'!T200-'2022 Legal Max'!AS200","v":1487},{"$f":"'2022 Legal Max'!AF200","v":153.4},10.32,{"$f":"(F199/100)*'2022 Legal Max'!BP200","v":241176},{"$f":"'2022 Legal Max'!AA200","v":0.9},{"$f":"IF('2022 Legal Max'!AA200=0,0,ROUND((H199/D199)*100,2))","v":0.06},{"$f":"(I199/100)*'2022 Legal Max'!BP200","v":1402},{"$f":"'2022 Legal Max'!BA200","v":"A"}]
[408,"Marion","Marion-Florence ",{"$f":"'2022 Legal Max'!CS201-'2022 Legal Max'!T201-'2022 Legal Max'!AS201","v":954.1},{"$f":"'2022 Legal Max'!AF201","v":69.7},7.31,{"$f":"(F200/100)*'2022 Legal Max'!BP201","v":103434},{"$f":"'2022 Legal Max'!AA201","v":0},{"$f":"IF('2022 Legal Max'!AA201=0,0,ROUND((H200/D200)*100,2))","v":0},{"$f":"(I200/100)*'2022 Legal Max'!BP201","v":0},{"$f":"'2022 Legal Max'!BA201","v":"A"}]
[409,"Atchison","Atchison Public Schools ",{"$f":"'2022 Legal Max'!CS202-'2022 Legal Max'!T202-'2022 Legal Max'!AS202","v":2672.2},{"$f":"'2022 Legal Max'!AF202","v":371.2},13.89,{"$f":"(F201/100)*'2022 Legal Max'!BP202","v":544919},{"$f":"'2022 Legal Max'!AA202","v":1.1000000000000001},{"$f":"IF('2022 Legal Max'!AA202=0,0,ROUND((H201/D201)*100,2))","v":0.04},{"$f":"(I201/100)*'2022 Legal Max'!BP202","v":1569},{"$f":"'2022 Legal Max'!BA202","v":"A"}]
[410,"Marion","Durham-Hillsboro-Lehigh ",{"$f":"'2022 Legal Max'!CS203-'2022 Legal Max'!T203-'2022 Legal Max'!AS203","v":1079.2},{"$f":"'2022 Legal Max'!AF203","v":64.400000000000006},5.97,{"$f":"(F202/100)*'2022 Legal Max'!BP203","v":100704},{"$f":"'2022 Legal Max'!AA203","v":2.4},{"$f":"IF('2022 Legal Max'!AA203=0,0,ROUND((H202/D202)*100,2))","v":0.22},{"$f":"(I202/100)*'2022 Legal Max'!BP203","v":3711},{"$f":"'2022 Legal Max'!BA203","v":"A"}]
[411,"Marion","Goessel ",{"$f":"'2022 Legal Max'!CS204-'2022 Legal Max'!T204-'2022 Legal Max'!AS204","v":576.20000000000005},{"$f":"'2022 Legal Max'!AF204","v":21.3},3.7,{"$f":"(F203/100)*'2022 Legal Max'!BP204","v":33196},{"$f":"'2022 Legal Max'!AA204","v":0.4},{"$f":"IF('2022 Legal Max'!AA204=0,0,ROUND((H203/D203)*100,2))","v":7.0000000000000007E-2},{"$f":"(I203/100)*'2022 Legal Max'!BP204","v":628},{"$f":"'2022 Legal Max'!BA204","v":"A"}]
[412,"Sheridan","Hoxie Community Schools ",{"$f":"'2022 Legal Max'!CS205-'2022 Legal Max'!T205-'2022 Legal Max'!AS205","v":764.9},{"$f":"'2022 Legal Max'!AF205","v":41.6},5.44,{"$f":"(F204/100)*'2022 Legal Max'!BP205","v":57892},{"$f":"'2022 Legal Max'!AA205","v":0},{"$f":"IF('2022 Legal Max'!AA205=0,0,ROUND((H204/D204)*100,2))","v":0},{"$f":"(I204/100)*'2022 Legal Max'!BP205","v":0},{"$f":"'2022 Legal Max'!BA205","v":"A"}]
[413,"Neosho","Chanute Public Schools ",{"$f":"'2022 Legal Max'!CS206-'2022 Legal Max'!T206-'2022 Legal Max'!AS206","v":2915},{"$f":"'2022 Legal Max'!AF206","v":379},13,{"$f":"(F205/100)*'2022 Legal Max'!BP206","v":592044},{"$f":"'2022 Legal Max'!AA206","v":7},{"$f":"IF('2022 Legal Max'!AA206=0,0,ROUND((H205/D205)*100,2))","v":0.24},{"$f":"(I205/100)*'2022 Legal Max'!BP206","v":10930},{"$f":"'2022 Legal Max'!BA206","v":"A"}]
[415,"Brown","Hiawatha ",{"$f":"'2022 Legal Max'!CS207-'2022 Legal Max'!T207-'2022 Legal Max'!AS207","v":1673.4},{"$f":"'2022 Legal Max'!AF207","v":153.9},9.1999999999999993,{"$f":"(F206/100)*'2022 Legal Max'!BP207","v":223974},{"$f":"'2022 Legal Max'!AA207","v":0.7},{"$f":"IF('2022 Legal Max'!AA207=0,0,ROUND((H206/D206)*100,2))","v":0.04},{"$f":"(I206/100)*'2022 Legal Max'!BP207","v":974},{"$f":"'2022 Legal Max'!BA207","v":"A"}]
[416,"Miami","Louisburg ",{"$f":"'2022 Legal Max'!CS208-'2022 Legal Max'!T208-'2022 Legal Max'!AS208","v":2349.1999999999998},{"$f":"'2022 Legal Max'!AF208","v":78.900000000000006},3.36,{"$f":"(F207/100)*'2022 Legal Max'!BP208","v":122814},{"$f":"'2022 Legal Max'!AA208","v":4.0999999999999996},{"$f":"IF('2022 Legal Max'!AA208=0,0,ROUND((H207/D207)*100,2))","v":0.17},{"$f":"(I207/100)*'2022 Legal Max'!BP208","v":6214},{"$f":"'2022 Legal Max'!BA208","v":"A"}]
[417,"Morris","Morris County ",{"$f":"'2022 Legal Max'!CS209-'2022 Legal Max'!T209-'2022 Legal Max'!AS209","v":1460.1},{"$f":"'2022 Legal Max'!AF209","v":139.4},9.5500000000000007,{"$f":"(F208/100)*'2022 Legal Max'!BP209","v":218696},{"$f":"'2022 Legal Max'!AA209","v":1.1000000000000001},{"$f":"IF('2022 Legal Max'!AA209=0,0,ROUND((H208/D208)*100,2))","v":0.08},{"$f":"(I208/100)*'2022 Legal Max'!BP209","v":1832},{"$f":"'2022 Legal Max'!BA209","v":"A"}]
[418,"McPherson","McPherson ",{"$f":"'2022 Legal Max'!CS210-'2022 Legal Max'!T210-'2022 Legal Max'!AS210","v":3477.6},{"$f":"'2022 Legal Max'!AF210","v":314.10000000000002},9.0299999999999994,{"$f":"(F209/100)*'2022 Legal Max'!BP210","v":493356},{"$f":"'2022 Legal Max'!AA210","v":11.5},{"$f":"IF('2022 Legal Max'!AA210=0,0,ROUND((H209/D209)*100,2))","v":0.33},{"$f":"(I209/100)*'2022 Legal Max'!BP210","v":18030},{"$f":"'2022 Legal Max'!BA210","v":"A"}]
[419,"McPherson","Canton-Galva ",{"$f":"'2022 Legal Max'!CS211-'2022 Legal Max'!T211-'2022 Legal Max'!AS211","v":647.29999999999995},{"$f":"'2022 Legal Max'!AF211","v":39.200000000000003},6.06,{"$f":"(F210/100)*'2022 Legal Max'!BP211","v":61578},{"$f":"'2022 Legal Max'!AA211","v":0.2},{"$f":"IF('2022 Legal Max'!AA211=0,0,ROUND((H210/D210)*100,2))","v":0.03},{"$f":"(I210/100)*'2022 Legal Max'!BP211","v":305},{"$f":"'2022 Legal Max'!BA211","v":"A"}]
[420,"Osage","Osage City ",{"$f":"'2022 Legal Max'!CS212-'2022 Legal Max'!T212-'2022 Legal Max'!AS212","v":1250.7},{"$f":"'2022 Legal Max'!AF212","v":103.6},8.2799999999999994,{"$f":"(F211/100)*'2022 Legal Max'!BP212","v":150112},{"$f":"'2022 Legal Max'!AA212","v":0},{"$f":"IF('2022 Legal Max'!AA212=0,0,ROUND((H211/D211)*100,2))","v":0},{"$f":"(I211/100)*'2022 Legal Max'!BP212","v":0},{"$f":"'2022 Legal Max'!BA212","v":"A"}]
[421,"Osage","Lyndon ",{"$f":"'2022 Legal Max'!CS213-'2022 Legal Max'!T213-'2022 Legal Max'!AS213","v":812.1},{"$f":"'2022 Legal Max'!AF213","v":49.9},6.14,{"$f":"(F212/100)*'2022 Legal Max'!BP213","v":73052},{"$f":"'2022 Legal Max'!AA213","v":0},{"$f":"IF('2022 Legal Max'!AA213=0,0,ROUND((H212/D212)*100,2))","v":0},{"$f":"(I212/100)*'2022 Legal Max'!BP213","v":0},{"$f":"'2022 Legal Max'!BA213","v":"A"}]
[422,"Kiowa","Kiowa County ",{"$f":"'2022 Legal Max'!CS214-'2022 Legal Max'!T214-'2022 Legal Max'!AS214","v":551.5},{"$f":"'2022 Legal Max'!AF214","v":44},7.98,{"$f":"(F213/100)*'2022 Legal Max'!BP214","v":64664},{"$f":"'2022 Legal Max'!AA214","v":0},{"$f":"IF('2022 Legal Max'!AA214=0,0,ROUND((H213/D213)*100,2))","v":0},{"$f":"(I213/100)*'2022 Legal Max'!BP214","v":0},{"$f":"'2022 Legal Max'!BA214","v":"A"}]
[423,"McPherson","Moundridge ",{"$f":"'2022 Legal Max'!CS215-'2022 Legal Max'!T215-'2022 Legal Max'!AS215","v":783.7},{"$f":"'2022 Legal Max'!AF215","v":49.4},6.3,{"$f":"(F214/100)*'2022 Legal Max'!BP215","v":78049},{"$f":"'2022 Legal Max'!AA215","v":0.7},{"$f":"IF('2022 Legal Max'!AA215=0,0,ROUND((H214/D214)*100,2))","v":0.09},{"$f":"(I214/100)*'2022 Legal Max'!BP215","v":1115},{"$f":"'2022 Legal Max'!BA215","v":"A"}]
[426,"Republic","Pike Valley ",{"$f":"'2022 Legal Max'!CS216-'2022 Legal Max'!T216-'2022 Legal Max'!AS216","v":449},{"$f":"'2022 Legal Max'!AF216","v":31},6.9,{"$f":"(F215/100)*'2022 Legal Max'!BP216","v":45540},{"$f":"'2022 Legal Max'!AA216","v":0},{"$f":"IF('2022 Legal Max'!AA216=0,0,ROUND((H215/D215)*100,2))","v":0},{"$f":"(I215/100)*'2022 Legal Max'!BP216","v":0},{"$f":"'2022 Legal Max'!BA216","v":"A"}]
[428,"Barton","Great Bend ",{"$f":"'2022 Legal Max'!CS217-'2022 Legal Max'!T217-'2022 Legal Max'!AS217","v":4503},{"$f":"'2022 Legal Max'!AF217","v":710},15.77,{"$f":"(F216/100)*'2022 Legal Max'!BP217","v":1046785},{"$f":"'2022 Legal Max'!AA217","v":99.5},{"$f":"IF('2022 Legal Max'!AA217=0,0,ROUND((H216/D216)*100,2))","v":2.21},{"$f":"(I216/100)*'2022 Legal Max'!BP217","v":146696},{"$f":"'2022 Legal Max'!BA217","v":"A"}]
[429,"Doniphan","Troy Public Schools ",{"$f":"'2022 Legal Max'!CS218-'2022 Legal Max'!T218-'2022 Legal Max'!AS218","v":635.5},{"$f":"'2022 Legal Max'!AF218","v":16.899999999999999},2.66,{"$f":"(F217/100)*'2022 Legal Max'!BP218","v":24776},{"$f":"'2022 Legal Max'!AA218","v":0},{"$f":"IF('2022 Legal Max'!AA218=0,0,ROUND((H217/D217)*100,2))","v":0},{"$f":"(I217/100)*'2022 Legal Max'!BP218","v":0},{"$f":"'2022 Legal Max'!BA218","v":"A"}]
[430,"Brown","South Brown County ",{"$f":"'2022 Legal Max'!CS219-'2022 Legal Max'!T219-'2022 Legal Max'!AS219","v":1058},{"$f":"'2022 Legal Max'!AF219","v":113.7},10.75,{"$f":"(F218/100)*'2022 Legal Max'!BP219","v":173460},{"$f":"'2022 Legal Max'!AA219","v":1.5},{"$f":"IF('2022 Legal Max'!AA219=0,0,ROUND((H218/D218)*100,2))","v":0.14000000000000001},{"$f":"(I218/100)*'2022 Legal Max'!BP219","v":2259},{"$f":"'2022 Legal Max'!BA219","v":"A"}]
[431,"Barton","Hoisington ",{"$f":"'2022 Legal Max'!CS220-'2022 Legal Max'!T220-'2022 Legal Max'!AS220","v":1376.8},{"$f":"'2022 Legal Max'!AF220","v":151.5},11,{"$f":"(F219/100)*'2022 Legal Max'!BP220","v":221988},{"$f":"'2022 Legal Max'!AA220","v":0},{"$f":"IF('2022 Legal Max'!AA220=0,0,ROUND((H219/D219)*100,2))","v":0},{"$f":"(I219/100)*'2022 Legal Max'!BP220","v":0},{"$f":"'2022 Legal Max'!BA220","v":"A"}]
[432,"Ellis","Victoria ",{"$f":"'2022 Legal Max'!CS221-'2022 Legal Max'!T221-'2022 Legal Max'!AS221","v":539.6},{"$f":"'2022 Legal Max'!AF221","v":23.2},4.3,{"$f":"(F220/100)*'2022 Legal Max'!BP221","v":36100},{"$f":"'2022 Legal Max'!AA221","v":0},{"$f":"IF('2022 Legal Max'!AA221=0,0,ROUND((H220/D220)*100,2))","v":0},{"$f":"(I220/100)*'2022 Legal Max'!BP221","v":0},{"$f":"'2022 Legal Max'!BA221","v":"A"}]
[434,"Osage","Santa Fe Trail ",{"$f":"'2022 Legal Max'!CS222-'2022 Legal Max'!T222-'2022 Legal Max'!AS222","v":1791.7},{"$f":"'2022 Legal Max'!AF222","v":139.4},7.78,{"$f":"(F221/100)*'2022 Legal Max'!BP222","v":220826},{"$f":"'2022 Legal Max'!AA222","v":0},{"$f":"IF('2022 Legal Max'!AA222=0,0,ROUND((H221/D221)*100,2))","v":0},{"$f":"(I221/100)*'2022 Legal Max'!BP222","v":0},{"$f":"'2022 Legal Max'!BA222","v":"A"}]
[435,"Dickinson","Abilene ",{"$f":"'2022 Legal Max'!CS223-'2022 Legal Max'!T223-'2022 Legal Max'!AS223","v":2234.1999999999998},{"$f":"'2022 Legal Max'!AF223","v":227},10.16,{"$f":"(F222/100)*'2022 Legal Max'!BP223","v":321193},{"$f":"'2022 Legal Max'!AA223","v":4.5999999999999996},{"$f":"IF('2022 Legal Max'!AA223=0,0,ROUND((H222/D222)*100,2))","v":0.21},{"$f":"(I222/100)*'2022 Legal Max'!BP223","v":6639},{"$f":"'2022 Legal Max'!BA223","v":"A"}]
[436,"Montgomery","Caney Valley ",{"$f":"'2022 Legal Max'!CS224-'2022 Legal Max'!T224-'2022 Legal Max'!AS224","v":1291},{"$f":"'2022 Legal Max'!AF224","v":93.4},7.23,{"$f":"(F223/100)*'2022 Legal Max'!BP224","v":146075},{"$f":"'2022 Legal Max'!AA224","v":1.7},{"$f":"IF('2022 Legal Max'!AA224=0,0,ROUND((H223/D223)*100,2))","v":0.13},{"$f":"(I223/100)*'2022 Legal Max'!BP224","v":2627},{"$f":"'2022 Legal Max'!BA224","v":"A"}]
[437,"Shawnee","Auburn Washburn ",{"$f":"'2022 Legal Max'!CS225-'2022 Legal Max'!T225-'2022 Legal Max'!AS225","v":9170.5},{"$f":"'2022 Legal Max'!AF225","v":598.20000000000005},6.52,{"$f":"(F224/100)*'2022 Legal Max'!BP225","v":914224},{"$f":"'2022 Legal Max'!AA225","v":21.8},{"$f":"IF('2022 Legal Max'!AA225=0,0,ROUND((H224/D224)*100,2))","v":0.24},{"$f":"(I224/100)*'2022 Legal Max'!BP225","v":33652},{"$f":"'2022 Legal Max'!BA225","v":"A"}]
[438,"Pratt","Skyline Schools ",{"$f":"'2022 Legal Max'!CS226-'2022 Legal Max'!T226-'2022 Legal Max'!AS226","v":715.5},{"$f":"'2022 Legal Max'!AF226","v":45.5},6.36,{"$f":"(F225/100)*'2022 Legal Max'!BP226","v":67034},{"$f":"'2022 Legal Max'!AA226","v":1.3},{"$f":"IF('2022 Legal Max'!AA226=0,0,ROUND((H225/D225)*100,2))","v":0.18},{"$f":"(I225/100)*'2022 Legal Max'!BP226","v":1897},{"$f":"'2022 Legal Max'!BA226","v":"A"}]
[439,"Harvey","Sedgwick Public Schools ",{"$f":"'2022 Legal Max'!CS227-'2022 Legal Max'!T227-'2022 Legal Max'!AS227","v":868.8},{"$f":"'2022 Legal Max'!AF227","v":62.9},7.24,{"$f":"(F226/100)*'2022 Legal Max'!BP227","v":92499},{"$f":"'2022 Legal Max'!AA227","v":0},{"$f":"IF('2022 Legal Max'!AA227=0,0,ROUND((H226/D226)*100,2))","v":0},{"$f":"(I226/100)*'2022 Legal Max'!BP227","v":0},{"$f":"'2022 Legal Max'!BA227","v":"A"}]
[440,"Harvey","Halstead ",{"$f":"'2022 Legal Max'!CS228-'2022 Legal Max'!T228-'2022 Legal Max'!AS228","v":1392},{"$f":"'2022 Legal Max'!AF228","v":111.8},8.0299999999999994,{"$f":"(F227/100)*'2022 Legal Max'!BP228","v":161459},{"$f":"'2022 Legal Max'!AA228","v":2.2000000000000002},{"$f":"IF('2022 Legal Max'!AA228=0,0,ROUND((H227/D227)*100,2))","v":0.16},{"$f":"(I227/100)*'2022 Legal Max'!BP228","v":3217},{"$f":"'2022 Legal Max'!BA228","v":"A"}]
[443,"Ford","Dodge City ",{"$f":"'2022 Legal Max'!CS229-'2022 Legal Max'!T229-'2022 Legal Max'!AS229","v":12248},{"$f":"'2022 Legal Max'!AF229","v":2125.1999999999998},17.350000000000001,{"$f":"(F228/100)*'2022 Legal Max'!BP229","v":3343108},{"$f":"'2022 Legal Max'!AA229","v":824.1},{"$f":"IF('2022 Legal Max'!AA229=0,0,ROUND((H228/D228)*100,2))","v":6.73},{"$f":"(I228/100)*'2022 Legal Max'!BP229","v":1296779},{"$f":"'2022 Legal Max'!BA229","v":"A"}]
[444,"Rice","Little River ",{"$f":"'2022 Legal Max'!CS230-'2022 Legal Max'!T230-'2022 Legal Max'!AS230","v":573},{"$f":"'2022 Legal Max'!AF230","v":22.3},3.89,{"$f":"(F229/100)*'2022 Legal Max'!BP230","v":33156},{"$f":"'2022 Legal Max'!AA230","v":0.2},{"$f":"IF('2022 Legal Max'!AA230=0,0,ROUND((H229/D229)*100,2))","v":0.03},{"$f":"(I229/100)*'2022 Legal Max'!BP230","v":256},{"$f":"'2022 Legal Max'!BA230","v":"A"}]
[445,"Montgomery","Coffeyville ",{"$f":"'2022 Legal Max'!CS231-'2022 Legal Max'!T231-'2022 Legal Max'!AS231","v":2908.6},{"$f":"'2022 Legal Max'!AF231","v":558.1},19.190000000000001,{"$f":"(F230/100)*'2022 Legal Max'!BP231","v":806748},{"$f":"'2022 Legal Max'!AA231","v":42},{"$f":"IF('2022 Legal Max'!AA231=0,0,ROUND((H230/D230)*100,2))","v":1.44},{"$f":"(I230/100)*'2022 Legal Max'!BP231","v":60538},{"$f":"'2022 Legal Max'!BA231","v":"A"}]
[446,"Montgomery","Independence ",{"$f":"'2022 Legal Max'!CS232-'2022 Legal Max'!T232-'2022 Legal Max'!AS232","v":3071.7},{"$f":"'2022 Legal Max'!AF232","v":464.6},15.13,{"$f":"(F231/100)*'2022 Legal Max'!BP232","v":683421},{"$f":"'2022 Legal Max'!AA232","v":9.4},{"$f":"IF('2022 Legal Max'!AA232=0,0,ROUND((H231/D231)*100,2))","v":0.31},{"$f":"(I231/100)*'2022 Legal Max'!BP232","v":14003},{"$f":"'2022 Legal Max'!BA232","v":"A"}]
[447,"Montgomery","Cherryvale ",{"$f":"'2022 Legal Max'!CS233-'2022 Legal Max'!T233-'2022 Legal Max'!AS233","v":1378.2},{"$f":"'2022 Legal Max'!AF233","v":169.9},12.33,{"$f":"(F232/100)*'2022 Legal Max'!BP233","v":249259},{"$f":"'2022 Legal Max'!AA233","v":0},{"$f":"IF('2022 Legal Max'!AA233=0,0,ROUND((H232/D232)*100,2))","v":0},{"$f":"(I232/100)*'2022 Legal Max'!BP233","v":0},{"$f":"'2022 Legal Max'!BA233","v":"A"}]
[448,"McPherson","Inman ",{"$f":"'2022 Legal Max'!CS234-'2022 Legal Max'!T234-'2022 Legal Max'!AS234","v":742.8},{"$f":"'2022 Legal Max'!AF234","v":34.799999999999997},4.68,{"$f":"(F233/100)*'2022 Legal Max'!BP234","v":54425},{"$f":"'2022 Legal Max'!AA234","v":0},{"$f":"IF('2022 Legal Max'!AA234=0,0,ROUND((H233/D233)*100,2))","v":0},{"$f":"(I233/100)*'2022 Legal Max'!BP234","v":0},{"$f":"'2022 Legal Max'!BA234","v":"A"}]
[449,"Leavenworth","Easton ",{"$f":"'2022 Legal Max'!CS235-'2022 Legal Max'!T235-'2022 Legal Max'!AS235","v":1153.7},{"$f":"'2022 Legal Max'!AF235","v":36.799999999999997},3.19,{"$f":"(F234/100)*'2022 Legal Max'!BP235","v":54110},{"$f":"'2022 Legal Max'!AA235","v":0},{"$f":"IF('2022 Legal Max'!AA235=0,0,ROUND((H234/D234)*100,2))","v":0},{"$f":"(I234/100)*'2022 Legal Max'!BP235","v":0},{"$f":"'2022 Legal Max'!BA235","v":"A"}]
[450,"Shawnee","Shawnee Heights ",{"$f":"'2022 Legal Max'!CS236-'2022 Legal Max'!T236-'2022 Legal Max'!AS236","v":5430.2},{"$f":"'2022 Legal Max'!AF236","v":404.1},7.44,{"$f":"(F235/100)*'2022 Legal Max'!BP236","v":629728},{"$f":"'2022 Legal Max'!AA236","v":13.7},{"$f":"IF('2022 Legal Max'!AA236=0,0,ROUND((H235/D235)*100,2))","v":0.25},{"$f":"(I235/100)*'2022 Legal Max'!BP236","v":21160},{"$f":"'2022 Legal Max'!BA236","v":"A"}]
[452,"Stanton","Stanton County ",{"$f":"'2022 Legal Max'!CS237-'2022 Legal Max'!T237-'2022 Legal Max'!AS237","v":855.7},{"$f":"'2022 Legal Max'!AF237","v":70.7},8.26,{"$f":"(F236/100)*'2022 Legal Max'!BP237","v":91962},{"$f":"'2022 Legal Max'!AA237","v":39},{"$f":"IF('2022 Legal Max'!AA237=0,0,ROUND((H236/D236)*100,2))","v":4.5599999999999996},{"$f":"(I236/100)*'2022 Legal Max'!BP237","v":50769},{"$f":"'2022 Legal Max'!BA237","v":"A"}]
[453,"Leavenworth","Leavenworth ",{"$f":"'2022 Legal Max'!CS238-'2022 Legal Max'!T238-'2022 Legal Max'!AS238","v":5462.6},{"$f":"'2022 Legal Max'!AF238","v":653.9},11.97,{"$f":"(F237/100)*'2022 Legal Max'!BP238","v":960987},{"$f":"'2022 Legal Max'!AA238","v":5.6},{"$f":"IF('2022 Legal Max'!AA238=0,0,ROUND((H237/D237)*100,2))","v":0.1},{"$f":"(I237/100)*'2022 Legal Max'!BP238","v":8028},{"$f":"'2022 Legal Max'!BA238","v":"A"}]
[454,"Osage","Burlingame Public School ",{"$f":"'2022 Legal Max'!CS239-'2022 Legal Max'!T239-'2022 Legal Max'!AS239","v":564.70000000000005},{"$f":"'2022 Legal Max'!AF239","v":43.6},7.72,{"$f":"(F238/100)*'2022 Legal Max'!BP239","v":64256},{"$f":"'2022 Legal Max'!AA239","v":0.2},{"$f":"IF('2022 Legal Max'!AA239=0,0,ROUND((H238/D238)*100,2))","v":0.04},{"$f":"(I238/100)*'2022 Legal Max'!BP239","v":333},{"$f":"'2022 Legal Max'!BA239","v":"A"}]
[456,"Osage","Marais Des Cygnes Valley ",{"$f":"'2022 Legal Max'!CS240-'2022 Legal Max'!T240-'2022 Legal Max'!AS240","v":506.8},{"$f":"'2022 Legal Max'!AF240","v":37.799999999999997},7.46,{"$f":"(F239/100)*'2022 Legal Max'!BP240","v":56152},{"$f":"'2022 Legal Max'!AA240","v":0},{"$f":"IF('2022 Legal Max'!AA240=0,0,ROUND((H239/D239)*100,2))","v":0},{"$f":"(I239/100)*'2022 Legal Max'!BP240","v":0},{"$f":"'2022 Legal Max'!BA240","v":"A"}]
[457,"Finney","Garden City ",{"$f":"'2022 Legal Max'!CS241-'2022 Legal Max'!T241-'2022 Legal Max'!AS241","v":11278.4},{"$f":"'2022 Legal Max'!AF241","v":1576.9},13.98,{"$f":"(F240/100)*'2022 Legal Max'!BP241","v":2323462},{"$f":"'2022 Legal Max'!AA241","v":412.6},{"$f":"IF('2022 Legal Max'!AA241=0,0,ROUND((H240/D240)*100,2))","v":3.66},{"$f":"(I240/100)*'2022 Legal Max'!BP241","v":608288},{"$f":"'2022 Legal Max'!BA241","v":"A"}]
[458,"Leavenworth","Basehor-Linwood ",{"$f":"'2022 Legal Max'!CS242-'2022 Legal Max'!T242-'2022 Legal Max'!AS242","v":3690.4},{"$f":"'2022 Legal Max'!AF242","v":117.6},3.19,{"$f":"(F241/100)*'2022 Legal Max'!BP242","v":182021},{"$f":"'2022 Legal Max'!AA242","v":7.6},{"$f":"IF('2022 Legal Max'!AA242=0,0,ROUND((H241/D241)*100,2))","v":0.21},{"$f":"(I241/100)*'2022 Legal Max'!BP242","v":11983},{"$f":"'2022 Legal Max'!BA242","v":"A"}]
[459,"Ford","Bucklin ",{"$f":"'2022 Legal Max'!CS243-'2022 Legal Max'!T243-'2022 Legal Max'!AS243","v":500.8},{"$f":"'2022 Legal Max'!AF243","v":44.5},8.89,{"$f":"(F242/100)*'2022 Legal Max'!BP243","v":65891},{"$f":"'2022 Legal Max'!AA243","v":1.1000000000000001},{"$f":"IF('2022 Legal Max'!AA243=0,0,ROUND((H242/D242)*100,2))","v":0.22},{"$f":"(I242/100)*'2022 Legal Max'!BP243","v":1631},{"$f":"'2022 Legal Max'!BA243","v":"A"}]
[460,"Harvey","Hesston ",{"$f":"'2022 Legal Max'!CS244-'2022 Legal Max'!T244-'2022 Legal Max'!AS244","v":1326.3},{"$f":"'2022 Legal Max'!AF244","v":56.6},4.2699999999999996,{"$f":"(F243/100)*'2022 Legal Max'!BP244","v":88805},{"$f":"'2022 Legal Max'!AA244","v":2.2999999999999998},{"$f":"IF('2022 Legal Max'!AA244=0,0,ROUND((H243/D243)*100,2))","v":0.17},{"$f":"(I243/100)*'2022 Legal Max'!BP244","v":3536},{"$f":"'2022 Legal Max'!BA244","v":"A"}]
[461,"Wilson","Neodesha ",{"$f":"'2022 Legal Max'!CS245-'2022 Legal Max'!T245-'2022 Legal Max'!AS245","v":1221},{"$f":"'2022 Legal Max'!AF245","v":128.69999999999999},10.54,{"$f":"(F244/100)*'2022 Legal Max'!BP245","v":201005},{"$f":"'2022 Legal Max'!AA245","v":1.1000000000000001},{"$f":"IF('2022 Legal Max'!AA245=0,0,ROUND((H244/D244)*100,2))","v":0.09},{"$f":"(I244/100)*'2022 Legal Max'!BP245","v":1716},{"$f":"'2022 Legal Max'!BA245","v":"A"}]
[462,"Cowley","Central ",{"$f":"'2022 Legal Max'!CS246-'2022 Legal Max'!T246-'2022 Legal Max'!AS246","v":645.70000000000005},{"$f":"'2022 Legal Max'!AF246","v":62.4},9.66,{"$f":"(F245/100)*'2022 Legal Max'!BP246","v":92329},{"$f":"'2022 Legal Max'!AA246","v":0},{"$f":"IF('2022 Legal Max'!AA246=0,0,ROUND((H245/D245)*100,2))","v":0},{"$f":"(I245/100)*'2022 Legal Max'!BP246","v":0},{"$f":"'2022 Legal Max'!BA246","v":"A"}]
[463,"Cowley","Udall ",{"$f":"'2022 Legal Max'!CS247-'2022 Legal Max'!T247-'2022 Legal Max'!AS247","v":677.2},{"$f":"'2022 Legal Max'!AF247","v":51.8},7.65,{"$f":"(F246/100)*'2022 Legal Max'!BP247","v":76085},{"$f":"'2022 Legal Max'!AA247","v":0},{"$f":"IF('2022 Legal Max'!AA247=0,0,ROUND((H246/D246)*100,2))","v":0},{"$f":"(I246/100)*'2022 Legal Max'!BP247","v":0},{"$f":"'2022 Legal Max'!BA247","v":"A"}]
[464,"Leavenworth","Tonganoxie ",{"$f":"'2022 Legal Max'!CS248-'2022 Legal Max'!T248-'2022 Legal Max'!AS248","v":2734.6},{"$f":"'2022 Legal Max'!AF248","v":151.5},5.54,{"$f":"(F247/100)*'2022 Legal Max'!BP248","v":221542},{"$f":"'2022 Legal Max'!AA248","v":5},{"$f":"IF('2022 Legal Max'!AA248=0,0,ROUND((H247/D247)*100,2))","v":0.18},{"$f":"(I247/100)*'2022 Legal Max'!BP248","v":7198},{"$f":"'2022 Legal Max'!BA248","v":"A"}]
[465,"Cowley","Winfield ",{"$f":"'2022 Legal Max'!CS249-'2022 Legal Max'!T249-'2022 Legal Max'!AS249","v":3599.1},{"$f":"'2022 Legal Max'!AF249","v":521.29999999999995},14.48,{"$f":"(F248/100)*'2022 Legal Max'!BP249","v":784858},{"$f":"'2022 Legal Max'!AA249","v":15.9},{"$f":"IF('2022 Legal Max'!AA249=0,0,ROUND((H248/D248)*100,2))","v":0.44},{"$f":"(I248/100)*'2022 Legal Max'!BP249","v":23849},{"$f":"'2022 Legal Max'!BA249","v":"A"}]
[466,"Scott","Scott County ",{"$f":"'2022 Legal Max'!CS250-'2022 Legal Max'!T250-'2022 Legal Max'!AS250","v":1573.1},{"$f":"'2022 Legal Max'!AF250","v":143.30000000000001},9.11,{"$f":"(F249/100)*'2022 Legal Max'!BP250","v":209804},{"$f":"'2022 Legal Max'!AA250","v":28.9},{"$f":"IF('2022 Legal Max'!AA250=0,0,ROUND((H249/D249)*100,2))","v":1.84},{"$f":"(I249/100)*'2022 Legal Max'!BP250","v":42375},{"$f":"'2022 Legal Max'!BA250","v":"A"}]
[467,"Wichita","Leoti ",{"$f":"'2022 Legal Max'!CS251-'2022 Legal Max'!T251-'2022 Legal Max'!AS251","v":725.9},{"$f":"'2022 Legal Max'!AF251","v":61.5},8.4700000000000006,{"$f":"(F250/100)*'2022 Legal Max'!BP251","v":97044},{"$f":"'2022 Legal Max'!AA251","v":14.9},{"$f":"IF('2022 Legal Max'!AA251=0,0,ROUND((H250/D250)*100,2))","v":2.0499999999999998},{"$f":"(I250/100)*'2022 Legal Max'!BP251","v":23488},{"$f":"'2022 Legal Max'!BA251","v":"A"}]
[468,"Lane","Healy Public Schools ",{"$f":"'2022 Legal Max'!CS252-'2022 Legal Max'!T252-'2022 Legal Max'!AS252","v":126},{"$f":"'2022 Legal Max'!AF252","v":14},11.11,{"$f":"(F251/100)*'2022 Legal Max'!BP252","v":23165},{"$f":"'2022 Legal Max'!AA252","v":1.3},{"$f":"IF('2022 Legal Max'!AA252=0,0,ROUND((H251/D251)*100,2))","v":1.03},{"$f":"(I251/100)*'2022 Legal Max'!BP252","v":2148},{"$f":"'2022 Legal Max'!BA252","v":"A"}]
[469,"Leavenworth","Lansing ",{"$f":"'2022 Legal Max'!CS253-'2022 Legal Max'!T253-'2022 Legal Max'!AS253","v":3769.8},{"$f":"'2022 Legal Max'!AF253","v":268.10000000000002},7.11,{"$f":"(F252/100)*'2022 Legal Max'!BP253","v":417187},{"$f":"'2022 Legal Max'!AA253","v":7.8},{"$f":"IF('2022 Legal Max'!AA253=0,0,ROUND((H252/D252)*100,2))","v":0.21},{"$f":"(I252/100)*'2022 Legal Max'!BP253","v":12322},{"$f":"'2022 Legal Max'!BA253","v":"A"}]
[470,"Cowley","Arkansas City ",{"$f":"'2022 Legal Max'!CS254-'2022 Legal Max'!T254-'2022 Legal Max'!AS254","v":4777.8999999999996},{"$f":"'2022 Legal Max'!AF254","v":735.7},15.4,{"$f":"(F253/100)*'2022 Legal Max'!BP254","v":1082865},{"$f":"'2022 Legal Max'!AA254","v":96},{"$f":"IF('2022 Legal Max'!AA254=0,0,ROUND((H253/D253)*100,2))","v":2.0099999999999998},{"$f":"(I253/100)*'2022 Legal Max'!BP254","v":141335},{"$f":"'2022 Legal Max'!BA254","v":"A"}]
[471,"Cowley","Dexter ",{"$f":"'2022 Legal Max'!CS255-'2022 Legal Max'!T255-'2022 Legal Max'!AS255","v":512.4},{"$f":"'2022 Legal Max'!AF255","v":37.799999999999997},7.38,{"$f":"(F254/100)*'2022 Legal Max'!BP255","v":55169},{"$f":"'2022 Legal Max'!AA255","v":0},{"$f":"IF('2022 Legal Max'!AA255=0,0,ROUND((H254/D254)*100,2))","v":0},{"$f":"(I254/100)*'2022 Legal Max'!BP255","v":0},{"$f":"'2022 Legal Max'!BA255","v":"A"}]
[473,"Dickinson","Chapman ",{"$f":"'2022 Legal Max'!CS256-'2022 Legal Max'!T256-'2022 Legal Max'!AS256","v":1832.3},{"$f":"'2022 Legal Max'!AF256","v":123.9},6.76,{"$f":"(F255/100)*'2022 Legal Max'!BP256","v":180696},{"$f":"'2022 Legal Max'!AA256","v":0.6},{"$f":"IF('2022 Legal Max'!AA256=0,0,ROUND((H255/D255)*100,2))","v":0.03},{"$f":"(I255/100)*'2022 Legal Max'!BP256","v":802},{"$f":"'2022 Legal Max'!BA256","v":"A"}]
[474,"Kiowa","Haviland ",{"$f":"'2022 Legal Max'!CS257-'2022 Legal Max'!T257-'2022 Legal Max'!AS257","v":286.39999999999998},{"$f":"'2022 Legal Max'!AF257","v":11.6},4.05,{"$f":"(F256/100)*'2022 Legal Max'!BP257","v":17382},{"$f":"'2022 Legal Max'!AA257","v":0},{"$f":"IF('2022 Legal Max'!AA257=0,0,ROUND((H256/D256)*100,2))","v":0},{"$f":"(I256/100)*'2022 Legal Max'!BP257","v":0},{"$f":"'2022 Legal Max'!BA257","v":"A"}]
[475,"Geary","Geary County Schools ",{"$f":"'2022 Legal Max'!CS258-'2022 Legal Max'!T258-'2022 Legal Max'!AS258","v":11132.2},{"$f":"'2022 Legal Max'!AF258","v":1125.3},10.11,{"$f":"(F257/100)*'2022 Legal Max'!BP258","v":1660404},{"$f":"'2022 Legal Max'!AA258","v":111.6},{"$f":"IF('2022 Legal Max'!AA258=0,0,ROUND((H257/D257)*100,2))","v":1},{"$f":"(I257/100)*'2022 Legal Max'!BP258","v":164234},{"$f":"'2022 Legal Max'!BA258","v":"A"}]
[476,"Gray","Copeland ",{"$f":"'2022 Legal Max'!CS259-'2022 Legal Max'!T259-'2022 Legal Max'!AS259","v":255.9},{"$f":"'2022 Legal Max'!AF259","v":15.5},6.06,{"$f":"(F258/100)*'2022 Legal Max'!BP259","v":23305},{"$f":"'2022 Legal Max'!AA259","v":7.4},{"$f":"IF('2022 Legal Max'!AA259=0,0,ROUND((H258/D258)*100,2))","v":2.89},{"$f":"(I258/100)*'2022 Legal Max'!BP259","v":11114},{"$f":"'2022 Legal Max'!BA259","v":"A"}]
[477,"Gray","Ingalls ",{"$f":"'2022 Legal Max'!CS260-'2022 Legal Max'!T260-'2022 Legal Max'!AS260","v":470.5},{"$f":"'2022 Legal Max'!AF260","v":27.6},5.87,{"$f":"(F259/100)*'2022 Legal Max'!BP260","v":43911},{"$f":"'2022 Legal Max'!AA260","v":2.8},{"$f":"IF('2022 Legal Max'!AA260=0,0,ROUND((H259/D259)*100,2))","v":0.6},{"$f":"(I259/100)*'2022 Legal Max'!BP260","v":4488},{"$f":"'2022 Legal Max'!BA260","v":"A"}]
[479,"Anderson","Crest ",{"$f":"'2022 Legal Max'!CS261-'2022 Legal Max'!T261-'2022 Legal Max'!AS261","v":538.9},{"$f":"'2022 Legal Max'!AF261","v":44},8.16,{"$f":"(F260/100)*'2022 Legal Max'!BP261","v":46885},{"$f":"'2022 Legal Max'!AA261","v":0},{"$f":"IF('2022 Legal Max'!AA261=0,0,ROUND((H260/D260)*100,2))","v":0},{"$f":"(I260/100)*'2022 Legal Max'!BP261","v":0},{"$f":"'2022 Legal Max'!BA261","v":"A"}]
[480,"Seward","Liberal ",{"$f":"'2022 Legal Max'!CS262-'2022 Legal Max'!T262-'2022 Legal Max'!AS262","v":7417.7},{"$f":"'2022 Legal Max'!AF262","v":1341.2},{"$f":"IF(E261=0,0,ROUND((E261/D261)*100,2))","v":18.079999999999998},{"$f":"(F261/100)*'2022 Legal Max'!BP262","v":1973266},{"$f":"'2022 Legal Max'!AA262","v":459.3},{"$f":"IF('2022 Legal Max'!AA262=0,0,ROUND((H261/D261)*100,2))","v":6.19},{"$f":"(I261/100)*'2022 Legal Max'!BP262","v":675582},{"$f":"'2022 Legal Max'!BA262","v":"A"}]
[481,"Dickinson","Rural Vista ",{"$f":"'2022 Legal Max'!CS263-'2022 Legal Max'!T263-'2022 Legal Max'!AS263","v":537.29999999999995},{"$f":"'2022 Legal Max'!AF263","v":36.799999999999997},6.85,{"$f":"(F262/100)*'2022 Legal Max'!BP263","v":60702},{"$f":"'2022 Legal Max'!AA263","v":0.2},{"$f":"IF('2022 Legal Max'!AA263=0,0,ROUND((H262/D262)*100,2))","v":0.04},{"$f":"(I262/100)*'2022 Legal Max'!BP263","v":354},{"$f":"'2022 Legal Max'!BA263","v":"A"}]
[482,"Lane","Dighton ",{"$f":"'2022 Legal Max'!CS264-'2022 Legal Max'!T264-'2022 Legal Max'!AS264","v":473.9},{"$f":"'2022 Legal Max'!AF264","v":29},6.12,{"$f":"(F263/100)*'2022 Legal Max'!BP264","v":41518},{"$f":"'2022 Legal Max'!AA264","v":2.4},{"$f":"IF('2022 Legal Max'!AA264=0,0,ROUND((H263/D263)*100,2))","v":0.51},{"$f":"(I263/100)*'2022 Legal Max'!BP264","v":3460},{"$f":"'2022 Legal Max'!BA264","v":"A"}]
[483,"Seward","Kismet-Plains ",{"$f":"'2022 Legal Max'!CS265-'2022 Legal Max'!T265-'2022 Legal Max'!AS265","v":1333.5},{"$f":"'2022 Legal Max'!AF265","v":133.1},9.98,{"$f":"(F264/100)*'2022 Legal Max'!BP265","v":169660},{"$f":"'2022 Legal Max'!AA265","v":113.1},{"$f":"IF('2022 Legal Max'!AA265=0,0,ROUND((H264/D264)*100,2))","v":8.48},{"$f":"(I264/100)*'2022 Legal Max'!BP265","v":144160},{"$f":"'2022 Legal Max'!BA265","v":"A"}]
[484,"Wilson","Fredonia ",{"$f":"'2022 Legal Max'!CS266-'2022 Legal Max'!T266-'2022 Legal Max'!AS266","v":1207.5999999999999},{"$f":"'2022 Legal Max'!AF266","v":110.8},9.18,{"$f":"(F265/100)*'2022 Legal Max'!BP266","v":166437},{"$f":"'2022 Legal Max'!AA266","v":0},{"$f":"IF('2022 Legal Max'!AA266=0,0,ROUND((H265/D265)*100,2))","v":0},{"$f":"(I265/100)*'2022 Legal Max'!BP266","v":0},{"$f":"'2022 Legal Max'!BA266","v":"A"}]
[487,"Dickinson","Herington ",{"$f":"'2022 Legal Max'!CS267-'2022 Legal Max'!T267-'2022 Legal Max'!AS267","v":843.5},{"$f":"'2022 Legal Max'!AF267","v":104.5},12.39,{"$f":"(F266/100)*'2022 Legal Max'!BP267","v":154458},{"$f":"'2022 Legal Max'!AA267","v":0},{"$f":"IF('2022 Legal Max'!AA267=0,0,ROUND((H266/D266)*100,2))","v":0},{"$f":"(I266/100)*'2022 Legal Max'!BP267","v":0},{"$f":"'2022 Legal Max'!BA267","v":"A"}]
[489,"Ellis","Hays ",{"$f":"'2022 Legal Max'!CS268-'2022 Legal Max'!T268-'2022 Legal Max'!AS268","v":4584.6000000000004},{"$f":"'2022 Legal Max'!AF268","v":449.6},9.81,{"$f":"(F267/100)*'2022 Legal Max'!BP268","v":660408},{"$f":"'2022 Legal Max'!AA268","v":29.7},{"$f":"IF('2022 Legal Max'!AA268=0,0,ROUND((H267/D267)*100,2))","v":0.65},{"$f":"(I267/100)*'2022 Legal Max'!BP268","v":43758},{"$f":"'2022 Legal Max'!BA268","v":"A"}]
[490,"Butler","El Dorado ",{"$f":"'2022 Legal Max'!CS269-'2022 Legal Max'!T269-'2022 Legal Max'!AS269","v":2839.8},{"$f":"'2022 Legal Max'!AF269","v":398.3},14.03,{"$f":"(F268/100)*'2022 Legal Max'!BP269","v":636701},{"$f":"'2022 Legal Max'!AA269","v":4.0999999999999996},{"$f":"IF('2022 Legal Max'!AA269=0,0,ROUND((H268/D268)*100,2))","v":0.14000000000000001},{"$f":"(I268/100)*'2022 Legal Max'!BP269","v":6353},{"$f":"'2022 Legal Max'!BA269","v":"A"}]
[491,"Douglas","Eudora ",{"$f":"'2022 Legal Max'!CS270-'2022 Legal Max'!T270-'2022 Legal Max'!AS270","v":2374.8000000000002},{"$f":"'2022 Legal Max'!AF270","v":133.1},5.6,{"$f":"(F269/100)*'2022 Legal Max'!BP270","v":198134},{"$f":"'2022 Legal Max'!AA270","v":2.6},{"$f":"IF('2022 Legal Max'!AA270=0,0,ROUND((H269/D269)*100,2))","v":0.11},{"$f":"(I269/100)*'2022 Legal Max'!BP270","v":3892},{"$f":"'2022 Legal Max'!BA270","v":"A"}]
[492,"Butler","Flinthills ",{"$f":"'2022 Legal Max'!CS271-'2022 Legal Max'!T271-'2022 Legal Max'!AS271","v":605.1},{"$f":"'2022 Legal Max'!AF271","v":54.2},8.9600000000000009,{"$f":"(F270/100)*'2022 Legal Max'!BP271","v":84541},{"$f":"'2022 Legal Max'!AA271","v":0},{"$f":"IF('2022 Legal Max'!AA271=0,0,ROUND((H270/D270)*100,2))","v":0},{"$f":"(I270/100)*'2022 Legal Max'!BP271","v":0},{"$f":"'2022 Legal Max'!BA271","v":"A"}]
[493,"Cherokee","Columbus ",{"$f":"'2022 Legal Max'!CS272-'2022 Legal Max'!T272-'2022 Legal Max'!AS272","v":1648},{"$f":"'2022 Legal Max'!AF272","v":173.3},10.52,{"$f":"(F271/100)*'2022 Legal Max'!BP272","v":256317},{"$f":"'2022 Legal Max'!AA272","v":0},{"$f":"IF('2022 Legal Max'!AA272=0,0,ROUND((H271/D271)*100,2))","v":0},{"$f":"(I271/100)*'2022 Legal Max'!BP272","v":0},{"$f":"'2022 Legal Max'!BA272","v":"A"}]
[494,"Hamilton","Syracuse ",{"$f":"'2022 Legal Max'!CS273-'2022 Legal Max'!T273-'2022 Legal Max'!AS273","v":1172.5999999999999},{"$f":"'2022 Legal Max'!AF273","v":146.69999999999999},12.51,{"$f":"(F272/100)*'2022 Legal Max'!BP273","v":215552},{"$f":"'2022 Legal Max'!AA273","v":48},{"$f":"IF('2022 Legal Max'!AA273=0,0,ROUND((H272/D272)*100,2))","v":4.09},{"$f":"(I272/100)*'2022 Legal Max'!BP273","v":70472},{"$f":"'2022 Legal Max'!BA273","v":"A"}]
[495,"Pawnee","Ft Larned ",{"$f":"'2022 Legal Max'!CS274-'2022 Legal Max'!T274-'2022 Legal Max'!AS274","v":1527.5},{"$f":"'2022 Legal Max'!AF274","v":151},9.89,{"$f":"(F273/100)*'2022 Legal Max'!BP274","v":239520},{"$f":"'2022 Legal Max'!AA274","v":3.1},{"$f":"IF('2022 Legal Max'!AA274=0,0,ROUND((H273/D273)*100,2))","v":0.2},{"$f":"(I273/100)*'2022 Legal Max'!BP274","v":4844},{"$f":"'2022 Legal Max'!BA274","v":"A"}]
[496,"Pawnee","Pawnee Heights ",{"$f":"'2022 Legal Max'!CS275-'2022 Legal Max'!T275-'2022 Legal Max'!AS275","v":355.1},{"$f":"'2022 Legal Max'!AF275","v":33.4},9.41,{"$f":"(F274/100)*'2022 Legal Max'!BP275","v":52474},{"$f":"'2022 Legal Max'!AA275","v":0.2},{"$f":"IF('2022 Legal Max'!AA275=0,0,ROUND((H274/D274)*100,2))","v":0.06},{"$f":"(I274/100)*'2022 Legal Max'!BP275","v":335},{"$f":"'2022 Legal Max'!BA275","v":"A"}]
[497,"Douglas","Lawrence ",{"$f":"'2022 Legal Max'!CS276-'2022 Legal Max'!T276-'2022 Legal Max'!AS276","v":15823},{"$f":"'2022 Legal Max'!AF276","v":1144.7},7.23,{"$f":"(F275/100)*'2022 Legal Max'!BP276","v":1779141},{"$f":"'2022 Legal Max'!AA276","v":127.6},{"$f":"IF('2022 Legal Max'!AA276=0,0,ROUND((H275/D275)*100,2))","v":0.81},{"$f":"(I275/100)*'2022 Legal Max'!BP276","v":199323},{"$f":"'2022 Legal Max'!BA276","v":"A"}]
[498,"Marshall","Valley Heights ",{"$f":"'2022 Legal Max'!CS277-'2022 Legal Max'!T277-'2022 Legal Max'!AS277","v":803.1},{"$f":"'2022 Legal Max'!AF277","v":52.3},6.51,{"$f":"(F276/100)*'2022 Legal Max'!BP277","v":84285},{"$f":"'2022 Legal Max'!AA277","v":0.6},{"$f":"IF('2022 Legal Max'!AA277=0,0,ROUND((H276/D276)*100,2))","v":7.0000000000000007E-2},{"$f":"(I276/100)*'2022 Legal Max'!BP277","v":906},{"$f":"'2022 Legal Max'!BA277","v":"A"}]
[499,"Cherokee","Galena ",{"$f":"'2022 Legal Max'!CS278-'2022 Legal Max'!T278-'2022 Legal Max'!AS278","v":1476.9},{"$f":"'2022 Legal Max'!AF278","v":181.5},12.29,{"$f":"(F277/100)*'2022 Legal Max'!BP278","v":266293},{"$f":"'2022 Legal Max'!AA278","v":0.2},{"$f":"IF('2022 Legal Max'!AA278=0,0,ROUND((H277/D277)*100,2))","v":0.01},{"$f":"(I277/100)*'2022 Legal Max'!BP278","v":217},{"$f":"'2022 Legal Max'!BA278","v":"A"}]
[500,"Wyandotte","Kansas City ",{"$f":"'2022 Legal Max'!CS279-'2022 Legal Max'!T279-'2022 Legal Max'!AS279","v":35869.199999999997},{"$f":"'2022 Legal Max'!AF279","v":7154},19.940000000000001,{"$f":"(F278/100)*'2022 Legal Max'!BP279","v":11412030},{"$f":"'2022 Legal Max'!AA279","v":1485.2},{"$f":"IF('2022 Legal Max'!AA279=0,0,ROUND((H278/D278)*100,2))","v":4.1399999999999997},{"$f":"(I278/100)*'2022 Legal Max'!BP279","v":2369398},{"$f":"'2022 Legal Max'!BA279","v":"A"}]
[501,"Shawnee","Topeka Public Schools ",{"$f":"'2022 Legal Max'!CS280-'2022 Legal Max'!T280-'2022 Legal Max'!AS280","v":21031.3},{"$f":"'2022 Legal Max'!AF280","v":3281},15.6,{"$f":"(F279/100)*'2022 Legal Max'!BP280","v":5147484},{"$f":"'2022 Legal Max'!AA280","v":222.4},{"$f":"IF('2022 Legal Max'!AA280=0,0,ROUND((H279/D279)*100,2))","v":1.06},{"$f":"(I279/100)*'2022 Legal Max'!BP280","v":349765},{"$f":"'2022 Legal Max'!BA280","v":"A"}]
[502,"Edwards","Lewis ",{"$f":"'2022 Legal Max'!CS281-'2022 Legal Max'!T281-'2022 Legal Max'!AS281","v":299.39999999999998},{"$f":"'2022 Legal Max'!AF281","v":23.7},7.92,{"$f":"(F280/100)*'2022 Legal Max'!BP281","v":29066},{"$f":"'2022 Legal Max'!AA281","v":5.3},{"$f":"IF('2022 Legal Max'!AA281=0,0,ROUND((H280/D280)*100,2))","v":1.77},{"$f":"(I280/100)*'2022 Legal Max'!BP281","v":6496},{"$f":"'2022 Legal Max'!BA281","v":"A"}]
[503,"Labette","Parsons ",{"$f":"'2022 Legal Max'!CS282-'2022 Legal Max'!T282-'2022 Legal Max'!AS282","v":2183.1},{"$f":"'2022 Legal Max'!AF282","v":355.7},16.29,{"$f":"(F281/100)*'2022 Legal Max'!BP282","v":528508},{"$f":"'2022 Legal Max'!AA282","v":2.6},{"$f":"IF('2022 Legal Max'!AA282=0,0,ROUND((H281/D281)*100,2))","v":0.12},{"$f":"(I281/100)*'2022 Legal Max'!BP282","v":3893},{"$f":"'2022 Legal Max'!BA282","v":"A"}]
[504,"Labette","Oswego ",{"$f":"'2022 Legal Max'!CS283-'2022 Legal Max'!T283-'2022 Legal Max'!AS283","v":840},{"$f":"'2022 Legal Max'!AF283","v":78.400000000000006},9.33,{"$f":"(F282/100)*'2022 Legal Max'!BP283","v":121997},{"$f":"'2022 Legal Max'!AA283","v":0},{"$f":"IF('2022 Legal Max'!AA283=0,0,ROUND((H282/D282)*100,2))","v":0},{"$f":"(I282/100)*'2022 Legal Max'!BP283","v":0},{"$f":"'2022 Legal Max'!BA283","v":"A"}]
[505,"Labette","Chetopa-St. Paul ",{"$f":"'2022 Legal Max'!CS284-'2022 Legal Max'!T284-'2022 Legal Max'!AS284","v":771.6},{"$f":"'2022 Legal Max'!AF284","v":76.5},9.91,{"$f":"(F283/100)*'2022 Legal Max'!BP284","v":122728},{"$f":"'2022 Legal Max'!AA284","v":0.2},{"$f":"IF('2022 Legal Max'!AA284=0,0,ROUND((H283/D283)*100,2))","v":0.03},{"$f":"(I283/100)*'2022 Legal Max'!BP284","v":372},{"$f":"'2022 Legal Max'!BA284","v":"A"}]
[506,"Labette","Labette County ",{"$f":"'2022 Legal Max'!CS285-'2022 Legal Max'!T285-'2022 Legal Max'!AS285","v":2429.6999999999998},{"$f":"'2022 Legal Max'!AF285","v":276.39999999999998},11.38,{"$f":"(F284/100)*'2022 Legal Max'!BP285","v":406033},{"$f":"'2022 Legal Max'!AA285","v":0},{"$f":"IF('2022 Legal Max'!AA285=0,0,ROUND((H284/D284)*100,2))","v":0},{"$f":"(I284/100)*'2022 Legal Max'!BP285","v":0},{"$f":"'2022 Legal Max'!BA285","v":"A"}]
[507,"Haskell","Satanta ",{"$f":"'2022 Legal Max'!CS286-'2022 Legal Max'!T286-'2022 Legal Max'!AS286","v":560.4},{"$f":"'2022 Legal Max'!AF286","v":52.3},9.33,{"$f":"(F285/100)*'2022 Legal Max'!BP286","v":78706},{"$f":"'2022 Legal Max'!AA286","v":28.8},{"$f":"IF('2022 Legal Max'!AA286=0,0,ROUND((H285/D285)*100,2))","v":5.14},{"$f":"(I285/100)*'2022 Legal Max'!BP286","v":43360},{"$f":"'2022 Legal Max'!BA286","v":"A"}]
[508,"Cherokee","Baxter Springs ",{"$f":"'2022 Legal Max'!CS287-'2022 Legal Max'!T287-'2022 Legal Max'!AS287","v":1578},{"$f":"'2022 Legal Max'!AF287","v":200.4},12.7,{"$f":"(F286/100)*'2022 Legal Max'!BP287","v":313295},{"$f":"'2022 Legal Max'!AA287","v":0.7},{"$f":"IF('2022 Legal Max'!AA287=0,0,ROUND((H286/D286)*100,2))","v":0.04},{"$f":"(I286/100)*'2022 Legal Max'!BP287","v":987},{"$f":"'2022 Legal Max'!BA287","v":"A"}]
[509,"Sumner","South Haven ",{"$f":"'2022 Legal Max'!CS288-'2022 Legal Max'!T288-'2022 Legal Max'!AS288","v":452},{"$f":"'2022 Legal Max'!AF288","v":18.899999999999999},4.18,{"$f":"(F287/100)*'2022 Legal Max'!BP288","v":29498},{"$f":"'2022 Legal Max'!AA288","v":0},{"$f":"IF('2022 Legal Max'!AA288=0,0,ROUND((H287/D287)*100,2))","v":0},{"$f":"(I287/100)*'2022 Legal Max'!BP288","v":0},{"$f":"'2022 Legal Max'!BA288","v":"A"}]
[511,"Harper","Attica ",{"$f":"'2022 Legal Max'!CS289-'2022 Legal Max'!T289-'2022 Legal Max'!AS289","v":370},{"$f":"'2022 Legal Max'!AF289","v":18.899999999999999},5.1100000000000003,{"$f":"(F288/100)*'2022 Legal Max'!BP289","v":29520},{"$f":"'2022 Legal Max'!AA289","v":0.2},{"$f":"IF('2022 Legal Max'!AA289=0,0,ROUND((H288/D288)*100,2))","v":0.05},{"$f":"(I288/100)*'2022 Legal Max'!BP289","v":289},{"$f":"'2022 Legal Max'!BA289","v":"A"}]
[512,"Johnson","Shawnee Mission Pub Sch",{"$f":"'2022 Legal Max'!CS290-'2022 Legal Max'!T290-'2022 Legal Max'!AS290","v":39067.599999999999},{"$f":"'2022 Legal Max'!AF290","v":2986.8},7.65,{"$f":"(F289/100)*'2022 Legal Max'!BP290","v":4730902},{"$f":"'2022 Legal Max'!AA290","v":416.6},{"$f":"IF('2022 Legal Max'!AA290=0,0,ROUND((H289/D289)*100,2))","v":1.07},{"$f":"(I289/100)*'2022 Legal Max'!BP290","v":661708},{"$f":"'2022 Legal Max'!BA290","v":"A"}]

{"sheet":"LOB%","index":4,"n_rows":288,"n_cols":6,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
["USD #","County","District Name","LOB% Authorized","LOB Certified (KSA 72-5143)     ","Min LOB % Authorized (Min Col D or Col E)"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D3:D288)","v":91.21},{"$f":"SUM(E3:E288)","v":91.35},{"$f":"SUM(F3:F288)","v":91.09}]
[101,"Neosho","Erie-Galesburg ",0.31,0.31,{"$f":"MIN(D3:E3)","v":0.31}]
[102,"Gray","Cimmaron-Ensign",0.31,0.31,{"$f":"MIN(D4:E4)","v":0.31}]
[103,"Cheyenne","Cheylin ",0.31,0.31,0.31]
[105,"Rawlins","Rawlins County ",0.31,0.31,0.31]
[106,"Ness","Western Plains ",0.33,0.33,0.33]
[107,"Jewell","Rock Hills ",0.31,0.31,0.31]
[108,"Washington","Washington Co. Schools ",0.31,0.31,0.31]
[109,"Republic","Republic County ",0.31,0.3,0.3]
[110,"Phillips","Thunder Ridge Schools ",0.31,0.31,0.31]
[111,"Doniphan","Doniphan West Schools ",0.31,0.31,0.31]
[112,"Ellsworth","Central Plains ",0.33,0.33,0.33]
[113,"Nemaha","Prairie Hills ",0.33,0.33,0.33]
[114,"Doniphan","Riverside ",0.31,0.31,0.31]
[115,"Nemaha","Nemaha Central ",0.31,0.31,0.31]
[200,"Greeley","Greeley County Schools ",0.31,0.31,0.31]
[202,"Wyandotte","Turner-Kansas City ",0.31,0.31,0.31]
[203,"Wyandotte","Piper-Kansas City ",0.33,0.33,0.33]
[204,"Wyandotte","Bonner Springs ",0.33,0.33,0.33]
[205,"Butler","Bluestem ",0.33,0.33,0.33]
[206,"Butler","Remington-Whitewater ",0.33,0.33,0.33]
[207,"Leavenworth","Ft Leavenworth ",0.33,0.33,0.33]
[208,"Trego","Wakeeney ",0.33,0.33,0.33]
[209,"Stevens","Moscow Public Schools ",0.33,0.33,0.33]
[210,"Stevens","Hugoton Public Schools ",0.31,0.31,0.31]
[211,"Norton","Norton Community Schools ",0.31,0.33,0.31]
[212,"Norton","Northern Valley ",0.31,0.31,0.31]
[214,"Grant","Ulysses ",0.31,0.31,0.31]
[215,"Kearny","Lakin ",0.31,0.31,0.31]
[216,"Kearny","Deerfield ",0.33,0.33,0.33]
[217,"Morton","Rolla ",0.33,0.33,0.33]
[218,"Morton","Elkhart ",0.31,0.31,0.31]
[219,"Clark","Minneola ",0.31,0.31,0.31]
[220,"Clark","Ashland ",0.31,0.31,0.31]
[223,"Washington","Barnes ",0.31,0.31,0.31]
[224,"Washington","Clifton-Clyde ",0.31,0.31,0.31]
[225,"Meade","Fowler ",0.33,0.33,0.33]
[226,"Meade","Meade ",0.33,0.33,0.33]
[227,"Hodgeman","Hodgeman County Schools ",0.31,0.31,0.31]
[229,"Johnson","Blue Valley ",0.33,0.33,0.33]
[230,"Johnson","Spring Hill ",0.33,0.33,0.33]
[231,"Johnson","Gardner Edgerton ",0.33,0.33,0.33]
[232,"Johnson","De Soto ",0.33,0.33,0.33]
[233,"Johnson","Olathe ",0.33,0.33,0.33]
[234,"Bourbon","Fort Scott ",0.31,0.31,0.31]
[235,"Bourbon","Uniontown ",0.31,0.31,0.31]
[237,"Smith","Smith Center ",0.33,0.33,0.33]
[239,"Ottawa","North Ottawa County ",0.33,0.33,0.33]
[240,"Ottawa","Twin Valley ",0.33,0.33,0.33]
[241,"Wallace","Wallace County Schools ",0.31,0.3,0.3]
[242,"Wallace","Weskan ",0.33,0.33,0.33]
[243,"Coffey","Lebo-Waverly ",0.31,0.31,0.31]
[244,"Coffey","Burlington ",0.31,0.31,0.31]
[245,"Coffey","LeRoy-Gridley ",0.31,0.31,0.31]
[246,"Crawford","Northeast ",0.31,0.31,0.31]
[247,"Crawford","Cherokee ",0.33,0.33,0.33]
[248,"Crawford","Girard ",0.31,0.31,0.31]
[249,"Crawford","Frontenac Public Schools ",0.33,0.33,0.33]
[250,"Crawford","Pittsburg ",0.31,0.3,0.3]
[251,"Lyon","North Lyon County ",0.33,0.33,0.33]
[252,"Lyon","Southern Lyon County ",0.33,0.33,0.33]
[253,"Lyon","Emporia ",0.33,0.33,0.33]
[254,"Barber","Barber County North ",0.31,0.31,0.31]
[255,"Barber","South Barber ",0.31,0.31,0.31]
[256,"Allen","Marmaton Valley ",0.31,0.31,0.31]
[257,"Allen","Iola ",0.33,0.33,0.33]
[258,"Allen","Humboldt ",0.33,0.33,{"$f":"MIN(D68:E68)","v":0.33}]
[259,"Sedgwick","Wichita ",0.33,0.33,0.33]
[260,"Sedgwick","Derby ",0.31,0.31,0.31]
[261,"Sedgwick","Haysville ",0.33,0.33,0.33]
[262,"Sedgwick","Valley Center Pub Sch ",0.33,0.33,0.33]
[263,"Sedgwick","Mulvane ",0.33,0.33,0.33]
[264,"Sedgwick","Clearwater ",0.31,0.33,0.31]
[265,"Sedgwick","Goddard ",0.33,0.33,0.33]
[266,"Sedgwick","Maize ",0.33,0.33,0.33]
[267,"Sedgwick","Renwick ",0.33,0.33,0.33]
[268,"Sedgwick","Cheney ",0.33,0.33,0.33]
[269,"Rooks","Palco ",0.33,0.33,0.33]
[270,"Rooks","Plainville ",0.31,0.31,0.31]
[271,"Rooks","Stockton ",0.31,0.31,0.31]
[272,"Mitchell","Waconda ",0.31,0.31,0.31]
[273,"Mitchell","Beloit ",0.33,0.33,0.33]
[274,"Logan","Oakley ",0.33,0.33,0.33]
[275,"Logan","Triplains ",0.33,0.33,0.33]
[281,"Graham","Graham County ",0.31,0.31,0.31]
[282,"Elk","West Elk ",0.31,0.31,0.31]
[283,"Elk","Elk Valley ",0.31,0.31,0.31]
[284,"Chase","Chase County ",0.31,0.31,0.31]
[285,"Chautauqua","Cedar Vale ",0.31,0.31,0.31]
[286,"Chautauqua","Chautauqua Co Community ",0.31,0.33,0.31]
[287,"Franklin","West Franklin ",0.31,0.33,0.31]
[288,"Franklin","Central Heights ",0.33,0.33,0.33]
[289,"Franklin","Wellsville ",0.31,0.33,0.31]
[290,"Franklin","Ottawa ",0.33,0.33,0.33]
[291,"Gove","Grinnell Public Schools ",0.31,0.31,0.31]
[292,"Gove","Wheatland ",0.33,0.33,0.33]
[293,"Gove","Quinter Public Schools ",0.33,0.33,0.33]
[294,"Decatur","Oberlin ",0.31,0.31,0.31]
[297,"Cheyenne","St Francis Comm Sch ",0.31,0.31,0.31]
[298,"Lincoln","Lincoln ",0.31,0.33,0.31]
[299,"Lincoln","Sylvan Grove ",0.31,0.31,0.31]
[300,"Comanche","Comanche County ",0.31,0.31,0.31]
[303,"Ness","Ness City ",0.31,0.3,0.3]
[305,"Saline","Salina ",0.33,0.33,0.33]
[306,"Saline","Southeast Of Saline ",0.31,0.3,0.3]
[307,"Saline","Ell-Saline ",0.33,0.33,0.33]
[308,"Reno","Hutchinson Public Schools ",0.31,0.31,0.31]
[309,"Reno","Nickerson ",0.31,0.31,0.31]
[310,"Reno","Fairfield ",0.31,0.31,0.31]
[311,"Reno","Pretty Prairie ",0.31,0.31,0.31]
[312,"Reno","Haven Public Schools ",0.31,0.31,0.31]
[313,"Reno","Buhler ",0.33,0.33,0.33]
[314,"Thomas","Brewster ",0.33,0.33,0.33]
[315,"Thomas","Colby Public Schools ",0.33,0.31,0.31]
[316,"Thomas","Golden Plains ",0.31,0.31,0.31]
[320,"Pottawatomie","Wamego ",0.31,0.31,0.31]
[321,"Pottawatomie","Kaw Valley ",0.33,0.33,0.33]
[322,"Pottawatomie","Onaga-Havensville-Wheaton ",0.31,0.31,0.31]
[323,"Pottawatomie","Rock Creek ",0.31,0.31,0.31]
[325,"Phillips","Phillipsburg ",0.31,0.31,0.31]
[326,"Phillips","Logan ",0.31,0.31,0.31]
[327,"Ellsworth","Ellsworth ",0.31,0.31,0.31]
[329,"Wabaunsee","Mill Creek Valley ",0.33,0.33,0.33]
[330,"Wabaunsee","Mission Valley ",0.31,0.31,0.31]
[331,"Kingman","Kingman - Norwich ",0.33,0.33,0.33]
[332,"Kingman","Cunningham ",0.31,0.31,0.31]
[333,"Cloud","Concordia ",0.33,0.33,0.33]
[334,"Cloud","Southern Cloud ",0.33,0.33,0.33]
[335,"Jackson","North Jackson ",0.31,0.31,0.31]
[336,"Jackson","Holton ",0.33,0.33,0.33]
[337,"Jackson","Royal Valley ",0.31,0.31,{"$f":"MIN(D132:E132)","v":0.31}]
[338,"Jefferson","Valley Falls ",0.33,0.33,0.33]
[339,"Jefferson","Jefferson County North ",0.31,0.33,0.31]
[340,"Jefferson","Jefferson West ",0.33,0.33,0.33]
[341,"Jefferson","Oskaloosa Public Schools ",0.31,0.31,0.31]
[342,"Jefferson","McLouth ",0.31,0.31,0.31]
[343,"Jefferson","Perry Public Schools ",0.33,0.33,0.33]
[344,"Linn","Pleasanton ",0.33,0.33,0.33]
[345,"Shawnee","Seaman ",0.33,0.33,0.33]
[346,"Linn","Jayhawk ",0.31,0.31,0.31]
[347,"Edwards","Kinsley-Offerle ",0.33,0.33,0.33]
[348,"Douglas","Baldwin City ",0.33,0.33,0.33]
[349,"Stafford","Stafford ",0.31,0.31,0.31]
[350,"Stafford","St John-Hudson ",0.33,0.33,0.33]
[351,"Stafford","Macksville ",0.31,0.31,0.31]
[352,"Sherman","Goodland ",0.31,0.31,0.31]
[353,"Sumner","Wellington ",0.31,0.31,0.31]
[355,"Barton","Ellinwood Public Schools ",0.33,0.33,0.33]
[356,"Sumner","Conway Springs ",0.31,0.31,0.31]
[357,"Sumner","Belle Plaine ",0.33,0.33,0.33]
[358,"Sumner","Oxford ",0.31,0.3,0.3]
[359,"Sumner","Argonia Public Schools ",0.31,0.31,0.31]
[360,"Sumner","Caldwell ",0.33,0.33,0.33]
[361,"Harper","Anthony-Harper ",0.31,0.31,0.31]
[362,"Linn","Prairie View ",0.33,0.33,0.33]
[363,"Finney","Holcomb ",0.33,0.33,0.33]
[364,"Marshall","Marysville ",0.31,0.31,0.31]
[365,"Anderson","Garnett ",0.33,0.33,0.33]
[366,"Woodson","Woodson ",0.31,0.31,0.31]
[367,"Miami","Osawatomie ",0.33,0.33,0.33]
[368,"Miami","Paola ",0.33,0.33,0.33]
[369,"Harvey","Burrton ",0.31,0.33,0.31]
[371,"Gray","Montezuma ",0.31,0.31,0.31]
[372,"Shawnee","Silver Lake ",0.31,0.31,0.31]
[373,"Harvey","Newton ",0.31,0.31,0.31]
[374,"Haskell","Sublette ",0.33,0.33,0.33]
[375,"Butler","Circle ",0.33,0.33,0.33]
[376,"Rice","Sterling ",0.33,0.33,0.33]
[377,"Atchison","Atchison Co Comm Schools ",0.33,0.33,0.33]
[378,"Riley","Riley County ",0.31,0.31,0.31]
[379,"Clay","Clay Center ",0.31,0.31,0.31]
[380,"Marshall","Vermillion ",0.31,0.31,0.31]
[381,"Ford","Spearville ",0.31,0.31,0.31]
[382,"Pratt","Pratt ",0.31,0.31,0.31]
[383,"Riley","Manhattan-Ogden ",0.33,0.33,0.33]
[384,"Riley","Blue Valley ",0.33,0.33,0.33]
[385,"Butler","Andover ",0.33,0.33,0.33]
[386,"Greenwood","Madison-Virgil ",0.31,0.31,0.31]
[387,"Wilson","Altoona-Midway ",0.33,0.33,0.33]
[388,"Ellis","Ellis ",0.31,0.31,0.31]
[389,"Greenwood","Eureka ",0.31,0.31,0.31]
[390,"Greenwood","Hamilton ",0.31,0.31,0.31]
[392,"Osborne","Osborne County ",0.31,0.31,0.31]
[393,"Dickinson","Solomon ",0.33,0.33,0.33]
[394,"Butler","Rose Hill Public Schools ",0.33,0.33,0.33]
[395,"Rush","LaCrosse ",0.31,0.31,0.31]
[396,"Butler","Douglass Public Schools ",0.33,0.33,0.33]
[397,"Marion","Centre ",0.31,0.31,0.31]
[398,"Marion","Peabody-Burns ",0.33,0.33,0.33]
[399,"Russell","Paradise ",0.33,0.33,0.33]
[400,"McPherson","Smoky Valley ",0.33,0.33,0.33]
[401,"Rice","Chase-Raymond ",0.31,0.31,0.31]
[402,"Butler","Augusta ",0.33,0.33,0.33]
[403,"Rush","Otis-Bison ",0.31,0.33,0.31]
[404,"Cherokee","Riverton ",0.31,0.31,{"$f":"MIN(D196:E196)","v":0.31}]
[405,"Rice","Lyons ",0.31,0.31,0.31]
[407,"Russell","Russell County ",0.33,0.33,0.33]
[408,"Marion","Marion-Florence ",0.31,0.31,0.31]
[409,"Atchison","Atchison Public Schools ",0.31,0.31,0.31]
[410,"Marion","Durham-Hillsboro-Lehigh ",0.33,0.33,0.33]
[411,"Marion","Goessel ",0.33,0.33,0.33]
[412,"Sheridan","Hoxie Community Schools ",0.31,0.31,0.31]
[413,"Neosho","Chanute Public Schools ",0.33,0.33,0.33]
[415,"Brown","Hiawatha ",0.31,0.31,0.31]
[416,"Miami","Louisburg ",0.33,0.33,0.33]
[417,"Morris","Morris County ",0.33,0.33,0.33]
[418,"McPherson","McPherson ",0.33,0.33,0.33]
[419,"McPherson","Canton-Galva ",0.33,0.33,0.33]
[420,"Osage","Osage City ",0.31,0.31,0.31]
[421,"Osage","Lyndon ",0.31,0.31,0.31]
[422,"Kiowa","Kiowa County ",0.31,0.31,0.31]
[423,"McPherson","Moundridge ",0.33,0.33,0.33]
[426,"Republic","Pike Valley ",0.31,0.31,0.31]
[428,"Barton","Great Bend ",0.31,0.31,0.31]
[429,"Doniphan","Troy Public Schools ",0.31,0.31,0.31]
[430,"Brown","South Brown County ",0.31,0.31,0.31]
[431,"Barton","Hoisington ",0.31,0.31,0.31]
[432,"Ellis","Victoria ",0.33,0.33,0.33]
[434,"Osage","Santa Fe Trail ",0.33,0.33,0.33]
[435,"Dickinson","Abilene ",0.31,0.3,0.3]
[436,"Montgomery","Caney Valley ",0.33,0.33,0.33]
[437,"Shawnee","Auburn Washburn ",0.33,0.33,0.33]
[438,"Pratt","Skyline Schools ",0.31,0.31,0.31]
[439,"Harvey","Sedgwick Public Schools ",0.31,0.31,0.31]
[440,"Harvey","Halstead ",0.31,0.31,0.31]
[443,"Ford","Dodge City ",0.33,0.33,0.33]
[444,"Rice","Little River ",0.31,0.33,0.31]
[445,"Montgomery","Coffeyville ",0.31,0.31,0.31]
[446,"Montgomery","Independence ",0.31,0.31,0.31]
[447,"Montgomery","Cherryvale ",0.31,0.31,0.31]
[448,"McPherson","Inman ",0.33,0.33,0.33]
[449,"Leavenworth","Easton ",0.31,0.31,0.31]
[450,"Shawnee","Shawnee Heights ",0.33,0.33,0.33]
[452,"Stanton","Stanton County ",0.31,0.3,0.3]
[453,"Leavenworth","Leavenworth ",0.31,0.31,0.31]
[454,"Osage","Burlingame Public School ",0.31,0.31,0.31]
[456,"Osage","Marais Des Cygnes Valley ",0.31,0.33,0.31]
[457,"Finney","Garden City ",0.31,0.31,0.31]
[458,"Leavenworth","Basehor-Linwood ",0.33,0.33,0.33]
[459,"Ford","Bucklin ",0.31,0.31,0.31]
[460,"Harvey","Hesston ",0.33,0.33,0.33]
[461,"Wilson","Neodesha ",0.33,0.33,0.33]
[462,"Cowley","Central ",0.31,0.31,0.31]
[463,"Cowley","Udall ",0.31,0.31,0.31]
[464,"Leavenworth","Tonganoxie ",0.31,0.31,0.31]
[465,"Cowley","Winfield ",0.33,0.33,0.33]
[466,"Scott","Scott County ",0.31,0.31,0.31]
[467,"Wichita","Leoti ",0.33,0.33,0.33]
[468,"Lane","Healy Public Schools ",0.33,0.33,0.33]
[469,"Leavenworth","Lansing ",0.33,0.33,0.33]
[470,"Cowley","Arkansas City ",0.31,0.31,0.31]
[471,"Cowley","Dexter ",0.31,0.31,0.31]
[473,"Dickinson","Chapman ",0.31,0.31,0.31]
[474,"Kiowa","Haviland ",0.31,0.33,0.31]
[475,"Geary","Geary County Schools ",0.31,0.315,0.31]
[476,"Gray","Copeland ",0.31,0.31,0.31]
[477,"Gray","Ingalls ",0.33,0.33,0.33]
[479,"Anderson","Crest ",0.31,0.3,0.3]
[480,"Seward","Liberal ",0.31,0.31,{"$f":"MIN(D260:E260)","v":0.31}]
[481,"Dickinson","Rural Vista ",0.33,0.33,0.33]
[482,"Lane","Dighton ",0.31,0.3,0.3]
[483,"Seward","Kismet-Plains ",0.31,0.31,0.31]
[484,"Wilson","Fredonia ",0.31,0.31,0.31]
[487,"Dickinson","Herington ",0.31,0.31,0.31]
[489,"Ellis","Hays ",0.31,0.31,0.31]
[490,"Butler","El Dorado ",0.33,0.33,0.33]
[491,"Douglas","Eudora ",0.32,0.33,0.32]
[492,"Butler","Flinthills ",0.33,0.33,0.33]
[493,"Cherokee","Columbus ",0.31,0.31,0.31]
[494,"Hamilton","Syracuse ",0.31,0.31,0.31]
[495,"Pawnee","Ft Larned ",0.33,0.33,0.33]
[496,"Pawnee","Pawnee Heights ",0.33,0.33,0.33]
[497,"Douglas","Lawrence ",0.33,0.33,0.33]
[498,"Marshall","Valley Heights ",0.33,0.33,0.33]
[499,"Cherokee","Galena ",0.31,0.31,0.31]
[500,"Wyandotte","Kansas City ",0.33,0.33,0.33]
[501,"Shawnee","Topeka Public Schools ",0.33,0.33,0.33]
[502,"Edwards","Lewis ",0.31,0.31,0.31]
[503,"Labette","Parsons ",0.31,0.31,0.31]
[504,"Labette","Oswego ",0.33,0.33,0.33]
[505,"Labette","Chetopa-St. Paul ",0.33,0.33,0.33]
[506,"Labette","Labette County ",0.31,0.31,0.31]
[507,"Haskell","Satanta ",0.31,0.31,0.31]
[508,"Cherokee","Baxter Springs ",0.33,0.33,0.33]
[509,"Sumner","South Haven ",0.33,0.33,0.33]
[511,"Harper","Attica ",0.33,0.33,0.33]
[512,"Johnson","Shawnee Mission Pub Sch",0.33,0.33,0.33]

{"sheet":"Military Provision","index":5,"n_rows":290,"n_cols":10,"rows_kept":290,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Col 1",null,"Col 2",null,"Col 3","Col 4"]
[]
["USD #","County","District Name","2020-21 Federal Impact Aid","2020-21 Federal Impact Aid","Military Dependent Student for PY","Military Dependent Student for PY","Enrollment Decline for 2020-21 to 2019-20","Enrollment Decline for 2020-21 to 2019-20","Qualifies for 3-Year Average (if higher)"]
["Total",null,"STATE TOTALS",{"$f":"SUM(D5:D290)","v":17254586},null,{"$f":"SUM(F5:F290)","v":143}]
["D0101","Neosho","Erie-Galesburg ",0,"NO",1,{"$f":"IF(F5>0, \"YES\", \"NO\")","v":"YES"},{"$f":"SUM('2022 Legal Max'!O5-'2022 Legal Max'!K5)","v":-44.5},{"$f":"IF(H5<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E5=\"YES\", G5=\"YES\", I5=\"YES\"), \"YES\", \"NO\")","v":"NO"}]
["D0102","Gray","Cimmaron-Ensign",0,"NO",0,{"$f":"IF(F6>0, \"YES\", \"NO\")","v":"NO"},{"$f":"SUM('2022 Legal Max'!O6-'2022 Legal Max'!K6)","v":-21.4},{"$f":"IF(H6<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E6=\"YES\", G6=\"YES\", I6=\"YES\"), \"YES\", \"NO\")","v":"NO"}]
["D0103","Cheyenne","Cheylin ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O7-'2022 Legal Max'!K7)","v":1},"NO","NO"]
["D0105","Rawlins","Rawlins County ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O8-'2022 Legal Max'!K8)","v":-23},"YES","NO"]
["D0106","Ness","Western Plains ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O9-'2022 Legal Max'!K9)","v":-5},"YES","NO"]
["D0107","Jewell","Rock Hills ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O10-'2022 Legal Max'!K10)","v":12.2},"NO","NO"]
["D0108","Washington","Washington Co. Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O11-'2022 Legal Max'!K11)","v":14.4},"NO","NO"]
["D0109","Republic","Republic County ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O12-'2022 Legal Max'!K12)","v":-37.299999999999997},"YES","NO"]
["D0110","Phillips","Thunder Ridge Schools ",37245,"YES",0,"NO",{"$f":"SUM('2022 Legal Max'!O13-'2022 Legal Max'!K13)","v":-12.1},"YES","NO"]
["D0111","Doniphan","Doniphan West Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O14-'2022 Legal Max'!K14)","v":-28.2},"YES","NO"]
["D0112","Ellsworth","Central Plains ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O15-'2022 Legal Max'!K15)","v":5.5},"NO","NO"]
["D0113","Nemaha","Prairie Hills ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O16-'2022 Legal Max'!K16)","v":-9.3000000000000007},"YES","NO"]
["D0114","Doniphan","Riverside ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O17-'2022 Legal Max'!K17)","v":13.9},"NO","NO"]
["D0115","Nemaha","Nemaha Central ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O18-'2022 Legal Max'!K18)","v":-3.7},"YES","NO"]
["D0200","Greeley","Greeley County Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O19-'2022 Legal Max'!K19)","v":0.4},"NO","NO"]
["D0202","Wyandotte","Turner-Kansas City ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O20-'2022 Legal Max'!K20)","v":-158},"YES","NO"]
["D0203","Wyandotte","Piper-Kansas City ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O21-'2022 Legal Max'!K21)","v":29.7},"NO","NO"]
["D0204","Wyandotte","Bonner Springs ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O22-'2022 Legal Max'!K22)","v":-105.6},"YES","NO"]
["D0205","Butler","Bluestem ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O23-'2022 Legal Max'!K23)","v":-6.6},"YES","NO"]
["D0206","Butler","Remington-Whitewater ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O24-'2022 Legal Max'!K24)","v":-6.8},"YES","NO"]
["D0207","Leavenworth","Ft Leavenworth ",5818880,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O25-'2022 Legal Max'!K25)","v":-286.7},"YES","YES"]
["D0208","Trego","Wakeeney ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O26-'2022 Legal Max'!K26)","v":-29.4},"YES","NO"]
["D0209","Stevens","Moscow Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O27-'2022 Legal Max'!K27)","v":-20.9},"YES","NO"]
["D0210","Stevens","Hugoton Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O28-'2022 Legal Max'!K28)","v":-10.1},"YES","NO"]
["D0211","Norton","Norton Community Schools ",4281,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O29-'2022 Legal Max'!K29)","v":-35.200000000000003},"YES","YES"]
["D0212","Norton","Northern Valley ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O30-'2022 Legal Max'!K30)","v":-12.7},"YES","NO"]
["D0214","Grant","Ulysses ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O31-'2022 Legal Max'!K31)","v":-21.1},"YES","NO"]
["D0215","Kearny","Lakin ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O32-'2022 Legal Max'!K32)","v":-53},"YES","NO"]
["D0216","Kearny","Deerfield ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O33-'2022 Legal Max'!K33)","v":1.5},"NO","NO"]
["D0217","Morton","Rolla ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O34-'2022 Legal Max'!K34)","v":-1},"YES","NO"]
["D0218","Morton","Elkhart ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O35-'2022 Legal Max'!K35)","v":-36.700000000000003},"YES","NO"]
["D0219","Clark","Minneola ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O36-'2022 Legal Max'!K36)","v":15.2},"NO","NO"]
["D0220","Clark","Ashland ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O37-'2022 Legal Max'!K37)","v":-14.6},"YES","NO"]
["D0223","Washington","Barnes ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O38-'2022 Legal Max'!K38)","v":8.5},"NO","NO"]
["D0224","Washington","Clifton-Clyde ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O39-'2022 Legal Max'!K39)","v":-24.2},"YES","NO"]
["D0225","Meade","Fowler ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O40-'2022 Legal Max'!K40)","v":-3},"YES","NO"]
["D0226","Meade","Meade ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O41-'2022 Legal Max'!K41)","v":-38.9},"YES","NO"]
["D0227","Hodgeman","Hodgeman County Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O42-'2022 Legal Max'!K42)","v":11.5},"NO","NO"]
["D0229","Johnson","Blue Valley ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O43-'2022 Legal Max'!K43)","v":-594.20000000000005},"YES","NO"]
["D0230","Johnson","Spring Hill ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O44-'2022 Legal Max'!K44)","v":71.5},"NO","NO"]
["D0231","Johnson","Gardner Edgerton ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O45-'2022 Legal Max'!K45)","v":-274.10000000000002},"YES","NO"]
["D0232","Johnson","De Soto ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O46-'2022 Legal Max'!K46)","v":-392.7},"YES","NO"]
["D0233","Johnson","Olathe ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O47-'2022 Legal Max'!K47)","v":-899.8},"YES","NO"]
["D0234","Bourbon","Fort Scott ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O48-'2022 Legal Max'!K48)","v":-97},"YES","NO"]
["D0235","Bourbon","Uniontown ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O49-'2022 Legal Max'!K49)","v":14},"NO","NO"]
["D0237","Smith","Smith Center ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O50-'2022 Legal Max'!K50)","v":-4.0999999999999996},"YES","NO"]
["D0239","Ottawa","North Ottawa County ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O51-'2022 Legal Max'!K51)","v":-23.2},"YES","NO"]
["D0240","Ottawa","Twin Valley ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O52-'2022 Legal Max'!K52)","v":11.5},"NO","NO"]
["D0241","Wallace","Wallace County Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O53-'2022 Legal Max'!K53)","v":10.5},"NO","NO"]
["D0242","Wallace","Weskan ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O54-'2022 Legal Max'!K54)","v":-1},"YES","NO"]
["D0243","Coffey","Lebo-Waverly ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O55-'2022 Legal Max'!K55)","v":6.8},"NO","NO"]
["D0244","Coffey","Burlington ",19307,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O56-'2022 Legal Max'!K56)","v":-26.5},"YES","YES"]
["D0245","Coffey","LeRoy-Gridley ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O57-'2022 Legal Max'!K57)","v":-18},"YES","NO"]
["D0246","Crawford","Northeast ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O58-'2022 Legal Max'!K58)","v":-25},"YES","NO"]
["D0247","Crawford","Cherokee ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O59-'2022 Legal Max'!K59)","v":-24.4},"YES","NO"]
["D0248","Crawford","Girard ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O60-'2022 Legal Max'!K60)","v":-28.5},"YES","NO"]
["D0249","Crawford","Frontenac Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O61-'2022 Legal Max'!K61)","v":-13},"YES","NO"]
["D0250","Crawford","Pittsburg ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O62-'2022 Legal Max'!K62)","v":33.700000000000003},"NO","NO"]
["D0251","Lyon","North Lyon County ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O63-'2022 Legal Max'!K63)","v":-0.5},"YES","NO"]
["D0252","Lyon","Southern Lyon County ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O64-'2022 Legal Max'!K64)","v":14.5},"NO","NO"]
["D0253","Lyon","Emporia ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O65-'2022 Legal Max'!K65)","v":-258.89999999999998},"YES","NO"]
["D0254","Barber","Barber County North ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O66-'2022 Legal Max'!K66)","v":-49.5},"YES","NO"]
["D0255","Barber","South Barber ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O67-'2022 Legal Max'!K67)","v":-9},"YES","NO"]
["D0256","Allen","Marmaton Valley ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O68-'2022 Legal Max'!K68)","v":-16.5},"YES","NO"]
["D0257","Allen","Iola ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O69-'2022 Legal Max'!K69)","v":-22.9},"YES","NO"]
["D0258","Allen","Humboldt ",0,"NO",0,{"$f":"IF(F70>0, \"YES\", \"NO\")","v":"NO"},{"$f":"SUM('2022 Legal Max'!O70-'2022 Legal Max'!K70)","v":-35.5},{"$f":"IF(H70<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E70=\"YES\", G70=\"YES\", I70=\"YES\"), \"YES\", \"NO\")","v":"NO"}]
["D0259","Sedgwick","Wichita ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O71-'2022 Legal Max'!K71)","v":-2238.1999999999998},"YES","NO"]
["D0260","Sedgwick","Derby ",142925,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O72-'2022 Legal Max'!K72)","v":-203.5},"YES","YES"]
["D0261","Sedgwick","Haysville ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O73-'2022 Legal Max'!K73)","v":-164.1},"YES","NO"]
["D0262","Sedgwick","Valley Center Pub Sch ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O74-'2022 Legal Max'!K74)","v":-58.2},"YES","NO"]
["D0263","Sedgwick","Mulvane ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O75-'2022 Legal Max'!K75)","v":-55.5},"YES","NO"]
["D0264","Sedgwick","Clearwater ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O76-'2022 Legal Max'!K76)","v":-72.400000000000006},"YES","NO"]
["D0265","Sedgwick","Goddard ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O77-'2022 Legal Max'!K77)","v":26.3},"NO","NO"]
["D0266","Sedgwick","Maize ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O78-'2022 Legal Max'!K78)","v":-147},"YES","NO"]
["D0267","Sedgwick","Renwick ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O79-'2022 Legal Max'!K79)","v":-44.6},"YES","NO"]
["D0268","Sedgwick","Cheney ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O80-'2022 Legal Max'!K80)","v":-18.7},"YES","NO"]
["D0269","Rooks","Palco ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O81-'2022 Legal Max'!K81)","v":2},"NO","NO"]
["D0270","Rooks","Plainville ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O82-'2022 Legal Max'!K82)","v":-15.5},"YES","NO"]
["D0271","Rooks","Stockton ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O83-'2022 Legal Max'!K83)","v":-13.5},"YES","NO"]
["D0272","Mitchell","Waconda ",41922,"YES",0,"NO",{"$f":"SUM('2022 Legal Max'!O84-'2022 Legal Max'!K84)","v":8.5},"NO","NO"]
["D0273","Mitchell","Beloit ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O85-'2022 Legal Max'!K85)","v":-2},"YES","NO"]
["D0274","Logan","Oakley ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O86-'2022 Legal Max'!K86)","v":17.600000000000001},"NO","NO"]
["D0275","Logan","Triplains ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O87-'2022 Legal Max'!K87)","v":-3.5},"YES","NO"]
["D0281","Graham","Graham County ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O88-'2022 Legal Max'!K88)","v":-2.1},"YES","NO"]
["D0282","Elk","West Elk ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O89-'2022 Legal Max'!K89)","v":-20},"YES","NO"]
["D0283","Elk","Elk Valley ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O90-'2022 Legal Max'!K90)","v":4.2},"NO","NO"]
["D0284","Chase","Chase County ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O91-'2022 Legal Max'!K91)","v":-10},"YES","NO"]
["D0285","Chautauqua","Cedar Vale ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O92-'2022 Legal Max'!K92)","v":12.2},"NO","NO"]
["D0286","Chautauqua","Chautauqua Co Community ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O93-'2022 Legal Max'!K93)","v":-7.2},"YES","NO"]
["D0287","Franklin","West Franklin ",8228,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O94-'2022 Legal Max'!K94)","v":-0.6},"YES","YES"]
["D0288","Franklin","Central Heights ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O95-'2022 Legal Max'!K95)","v":-14.1},"YES","NO"]
["D0289","Franklin","Wellsville ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O96-'2022 Legal Max'!K96)","v":-27},"YES","NO"]
["D0290","Franklin","Ottawa ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O97-'2022 Legal Max'!K97)","v":-175.1},"YES","NO"]
["D0291","Gove","Grinnell Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O98-'2022 Legal Max'!K98)","v":3.9},"NO","NO"]
["D0292","Gove","Wheatland ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O99-'2022 Legal Max'!K99)","v":-16.5},"YES","NO"]
["D0293","Gove","Quinter Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O100-'2022 Legal Max'!K100)","v":0.3},"NO","NO"]
["D0294","Decatur","Oberlin ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O101-'2022 Legal Max'!K101)","v":11.5},"NO","NO"]
["D0297","Cheyenne","St Francis Comm Sch ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O102-'2022 Legal Max'!K102)","v":5.7},"NO","NO"]
["D0298","Lincoln","Lincoln ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O103-'2022 Legal Max'!K103)","v":-1.1000000000000001},"YES","NO"]
["D0299","Lincoln","Sylvan Grove ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O104-'2022 Legal Max'!K104)","v":-3.9},"YES","NO"]
["D0300","Comanche","Comanche County ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O105-'2022 Legal Max'!K105)","v":-40},"YES","NO"]
["D0303","Ness","Ness City ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O106-'2022 Legal Max'!K106)","v":7.3},"NO","NO"]
["D0305","Saline","Salina ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O107-'2022 Legal Max'!K107)","v":-285.2},"YES","NO"]
["D0306","Saline","Southeast Of Saline ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O108-'2022 Legal Max'!K108)","v":-49.5},"YES","NO"]
["D0307","Saline","Ell-Saline ",20026,"YES",0,"NO",{"$f":"SUM('2022 Legal Max'!O109-'2022 Legal Max'!K109)","v":-19.5},"YES","NO"]
["D0308","Reno","Hutchinson Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O110-'2022 Legal Max'!K110)","v":-229.7},"YES","NO"]
["D0309","Reno","Nickerson ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O111-'2022 Legal Max'!K111)","v":-39.700000000000003},"YES","NO"]
["D0310","Reno","Fairfield ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O112-'2022 Legal Max'!K112)","v":-21.9},"YES","NO"]
["D0311","Reno","Pretty Prairie ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O113-'2022 Legal Max'!K113)","v":-11.1},"YES","NO"]
["D0312","Reno","Haven Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O114-'2022 Legal Max'!K114)","v":-50.2},"YES","NO"]
["D0313","Reno","Buhler ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O115-'2022 Legal Max'!K115)","v":-43.5},"YES","NO"]
["D0314","Thomas","Brewster ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O116-'2022 Legal Max'!K116)","v":12},"NO","NO"]
["D0315","Thomas","Colby Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O117-'2022 Legal Max'!K117)","v":-4.9000000000000004},"YES","NO"]
["D0316","Thomas","Golden Plains ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O118-'2022 Legal Max'!K118)","v":-13.3},"YES","NO"]
["D0320","Pottawatomie","Wamego ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O119-'2022 Legal Max'!K119)","v":-8.9},"YES","NO"]
["D0321","Pottawatomie","Kaw Valley ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O120-'2022 Legal Max'!K120)","v":-41.7},"YES","NO"]
["D0322","Pottawatomie","Onaga-Havensville-Wheaton ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O121-'2022 Legal Max'!K121)","v":-20.3},"YES","NO"]
["D0323","Pottawatomie","Rock Creek ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O122-'2022 Legal Max'!K122)","v":20.5},"NO","NO"]
["D0325","Phillips","Phillipsburg ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O123-'2022 Legal Max'!K123)","v":-11},"YES","NO"]
["D0326","Phillips","Logan ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O124-'2022 Legal Max'!K124)","v":9.4},"NO","NO"]
["D0327","Ellsworth","Ellsworth ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O125-'2022 Legal Max'!K125)","v":-55.5},"YES","NO"]
["D0329","Wabaunsee","Mill Creek Valley ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O126-'2022 Legal Max'!K126)","v":-15},"YES","NO"]
["D0330","Wabaunsee","Mission Valley ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O127-'2022 Legal Max'!K127)","v":-7.7},"YES","NO"]
["D0331","Kingman","Kingman - Norwich ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O128-'2022 Legal Max'!K128)","v":-48.7},"YES","NO"]
["D0332","Kingman","Cunningham ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O129-'2022 Legal Max'!K129)","v":0.7},"NO","NO"]
["D0333","Cloud","Concordia ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O130-'2022 Legal Max'!K130)","v":-21.1},"YES","NO"]
["D0334","Cloud","Southern Cloud ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O131-'2022 Legal Max'!K131)","v":13.5},"NO","NO"]
["D0335","Jackson","North Jackson ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O132-'2022 Legal Max'!K132)","v":-59},"YES","NO"]
["D0336","Jackson","Holton ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O133-'2022 Legal Max'!K133)","v":-74.400000000000006},"YES","NO"]
["D0337","Jackson","Royal Valley ",385627,"YES",1,{"$f":"IF(F134>0, \"YES\", \"NO\")","v":"YES"},{"$f":"SUM('2022 Legal Max'!O134-'2022 Legal Max'!K134)","v":-45},{"$f":"IF(H134<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E134=\"YES\", G134=\"YES\", I134=\"YES\"), \"YES\", \"NO\")","v":"YES"}]
["D0338","Jefferson","Valley Falls ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O135-'2022 Legal Max'!K135)","v":10.5},"NO","NO"]
["D0339","Jefferson","Jefferson County North ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O136-'2022 Legal Max'!K136)","v":-15},"YES","NO"]
["D0340","Jefferson","Jefferson West ",26368,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O137-'2022 Legal Max'!K137)","v":-32.700000000000003},"YES","YES"]
["D0341","Jefferson","Oskaloosa Public Schools ",38839,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O138-'2022 Legal Max'!K138)","v":-2.5},"YES","YES"]
["D0342","Jefferson","McLouth ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O139-'2022 Legal Max'!K139)","v":-13.5},"YES","NO"]
["D0343","Jefferson","Perry Public Schools ",12676,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O140-'2022 Legal Max'!K140)","v":-12.5},"YES","YES"]
["D0344","Linn","Pleasanton ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O141-'2022 Legal Max'!K141)","v":-7.5},"YES","NO"]
["D0345","Shawnee","Seaman ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O142-'2022 Legal Max'!K142)","v":-63.7},"YES","NO"]
["D0346","Linn","Jayhawk ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O143-'2022 Legal Max'!K143)","v":-15},"YES","NO"]
["D0347","Edwards","Kinsley-Offerle ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O144-'2022 Legal Max'!K144)","v":-33},"YES","NO"]
["D0348","Douglas","Baldwin City ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O145-'2022 Legal Max'!K145)","v":-41.7},"YES","NO"]
["D0349","Stafford","Stafford ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O146-'2022 Legal Max'!K146)","v":-5.4},"YES","NO"]
["D0350","Stafford","St John-Hudson ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O147-'2022 Legal Max'!K147)","v":-5.5},"YES","NO"]
["D0351","Stafford","Macksville ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O148-'2022 Legal Max'!K148)","v":-7.5},"YES","NO"]
["D0352","Sherman","Goodland ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O149-'2022 Legal Max'!K149)","v":-47.5},"YES","NO"]
["D0353","Sumner","Wellington ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O150-'2022 Legal Max'!K150)","v":-51.1},"YES","NO"]
["D0355","Barton","Ellinwood Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O151-'2022 Legal Max'!K151)","v":-23.9},"YES","NO"]
["D0356","Sumner","Conway Springs ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O152-'2022 Legal Max'!K152)","v":-20.8},"YES","NO"]
["D0357","Sumner","Belle Plaine ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O153-'2022 Legal Max'!K153)","v":-30.6},"YES","NO"]
["D0358","Sumner","Oxford ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O154-'2022 Legal Max'!K154)","v":-36.200000000000003},"YES","NO"]
["D0359","Sumner","Argonia Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O155-'2022 Legal Max'!K155)","v":1.9},"NO","NO"]
["D0360","Sumner","Caldwell ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O156-'2022 Legal Max'!K156)","v":-15.6},"YES","NO"]
["D0361","Harper","Chaparral Schools",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O157-'2022 Legal Max'!K157)","v":-47.1},"YES","NO"]
["D0362","Linn","Prairie View ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O158-'2022 Legal Max'!K158)","v":-26.8},"YES","NO"]
["D0363","Finney","Holcomb ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O159-'2022 Legal Max'!K159)","v":-49.5},"YES","NO"]
["D0364","Marshall","Marysville ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O160-'2022 Legal Max'!K160)","v":-24.4},"YES","NO"]
["D0365","Anderson","Garnett ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O161-'2022 Legal Max'!K161)","v":-31.1},"YES","NO"]
["D0366","Woodson","Woodson ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O162-'2022 Legal Max'!K162)","v":-34},"YES","NO"]
["D0367","Miami","Osawatomie ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O163-'2022 Legal Max'!K163)","v":-82.2},"YES","NO"]
["D0368","Miami","Paola ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O164-'2022 Legal Max'!K164)","v":-233.3},"YES","NO"]
["D0369","Harvey","Burrton ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O165-'2022 Legal Max'!K165)","v":-23.5},"YES","NO"]
["D0371","Gray","Montezuma ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O166-'2022 Legal Max'!K166)","v":-10.5},"YES","NO"]
["D0372","Shawnee","Silver Lake ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O167-'2022 Legal Max'!K167)","v":-23.3},"YES","NO"]
["D0373","Harvey","Newton ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O168-'2022 Legal Max'!K168)","v":-224.1},"YES","NO"]
["D0374","Haskell","Sublette ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O169-'2022 Legal Max'!K169)","v":-42.4},"YES","NO"]
["D0375","Butler","Circle ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O170-'2022 Legal Max'!K170)","v":-62.8},"YES","NO"]
["D0376","Rice","Sterling ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O171-'2022 Legal Max'!K171)","v":-1.7},"YES","NO"]
["D0377","Atchison","Atchison Co Comm Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O172-'2022 Legal Max'!K172)","v":-44.5},"YES","NO"]
["D0378","Riley","Riley County ",34008,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O173-'2022 Legal Max'!K173)","v":-14.3},"YES","YES"]
["D0379","Clay","Clay Center ",19417,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O174-'2022 Legal Max'!K174)","v":10.8},"NO","NO"]
["D0380","Marshall","Vermillion ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O175-'2022 Legal Max'!K175)","v":0.4},"NO","NO"]
["D0381","Ford","Spearville ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O176-'2022 Legal Max'!K176)","v":-20.5},"YES","NO"]
["D0382","Pratt","Pratt ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O177-'2022 Legal Max'!K177)","v":-66.2},"YES","NO"]
["D0383","Riley","Manhattan-Ogden ",66218,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O178-'2022 Legal Max'!K178)","v":-319.7},"YES","YES"]
["D0384","Riley","Blue Valley ",56843,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O179-'2022 Legal Max'!K179)","v":-12},"YES","YES"]
["D0385","Butler","Andover ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O180-'2022 Legal Max'!K180)","v":-715.6},"YES","NO"]
["D0386","Greenwood","Madison-Virgil ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O181-'2022 Legal Max'!K181)","v":-4},"YES","NO"]
["D0387","Wilson","Altoona-Midway ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O182-'2022 Legal Max'!K182)","v":-6.5},"YES","NO"]
["D0388","Ellis","Ellis ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O183-'2022 Legal Max'!K183)","v":-28},"YES","NO"]
["D0389","Greenwood","Eureka ",8342,"YES",0,"NO",{"$f":"SUM('2022 Legal Max'!O184-'2022 Legal Max'!K184)","v":-28.5},"YES","NO"]
["D0390","Greenwood","Hamilton ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O185-'2022 Legal Max'!K185)","v":-2},"YES","NO"]
["D0392","Osborne","Osborne County ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O186-'2022 Legal Max'!K186)","v":0.3},"NO","NO"]
["D0393","Dickinson","Solomon ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O187-'2022 Legal Max'!K187)","v":15.5},"NO","NO"]
["D0394","Butler","Rose Hill Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O188-'2022 Legal Max'!K188)","v":-97.1},"YES","NO"]
["D0395","Rush","LaCrosse ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O189-'2022 Legal Max'!K189)","v":-3.5},"YES","NO"]
["D0396","Butler","Douglass Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O190-'2022 Legal Max'!K190)","v":-13.1},"YES","NO"]
["D0397","Marion","Centre ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O191-'2022 Legal Max'!K191)","v":-24},"YES","NO"]
["D0398","Marion","Peabody-Burns ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O192-'2022 Legal Max'!K192)","v":-36.200000000000003},"YES","NO"]
["D0399","Russell","Paradise ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O193-'2022 Legal Max'!K193)","v":-6.7},"YES","NO"]
["D0400","McPherson","Smoky Valley ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O194-'2022 Legal Max'!K194)","v":-94},"YES","NO"]
["D0401","Rice","Chase-Raymond ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O195-'2022 Legal Max'!K195)","v":11},"NO","NO"]
["D0402","Butler","Augusta ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O196-'2022 Legal Max'!K196)","v":-69.7},"YES","NO"]
["D0403","Rush","Otis-Bison ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O197-'2022 Legal Max'!K197)","v":-18.8},"YES","NO"]
["D0404","Cherokee","Riverton ",0,"NO",0,{"$f":"IF(F198>0, \"YES\", \"NO\")","v":"NO"},{"$f":"SUM('2022 Legal Max'!O198-'2022 Legal Max'!K198)","v":-48.3},{"$f":"IF(H198<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E198=\"YES\", G198=\"YES\", I198=\"YES\"), \"YES\", \"NO\")","v":"NO"}]
["D0405","Rice","Lyons ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O199-'2022 Legal Max'!K199)","v":-40.1},"YES","NO"]
["D0407","Russell","Russell County ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O200-'2022 Legal Max'!K200)","v":-48},"YES","NO"]
["D0408","Marion","Marion-Florence ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O201-'2022 Legal Max'!K201)","v":-20.5},"YES","NO"]
["D0409","Atchison","Atchison Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O202-'2022 Legal Max'!K202)","v":-94.6},"YES","NO"]
["D0410","Marion","Durham-Hillsboro-Lehigh ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O203-'2022 Legal Max'!K203)","v":-12.1},"YES","NO"]
["D0411","Marion","Goessel ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O204-'2022 Legal Max'!K204)","v":-4.3},"YES","NO"]
["D0412","Sheridan","Hoxie Community Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O205-'2022 Legal Max'!K205)","v":14.1},"NO","NO"]
["D0413","Neosho","Chanute Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O206-'2022 Legal Max'!K206)","v":-140.6},"YES","NO"]
["D0415","Brown","Hiawatha ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O207-'2022 Legal Max'!K207)","v":-27.2},"YES","NO"]
["D0416","Miami","Louisburg ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O208-'2022 Legal Max'!K208)","v":-177.5},"YES","NO"]
["D0417","Morris","Morris County ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O209-'2022 Legal Max'!K209)","v":-38.9},"YES","NO"]
["D0418","McPherson","McPherson ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O210-'2022 Legal Max'!K210)","v":-101.3},"YES","NO"]
["D0419","McPherson","Canton-Galva ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O211-'2022 Legal Max'!K211)","v":-38.299999999999997},"YES","NO"]
["D0420","Osage","Osage City ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O212-'2022 Legal Max'!K212)","v":-9.6999999999999993},"YES","NO"]
["D0421","Osage","Lyndon ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O213-'2022 Legal Max'!K213)","v":-38},"YES","NO"]
["D0422","Kiowa","Kiowa County ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O214-'2022 Legal Max'!K214)","v":10.8},"NO","NO"]
["D0423","McPherson","Moundridge ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O215-'2022 Legal Max'!K215)","v":3.5},"NO","NO"]
["D0426","Republic","Pike Valley ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O216-'2022 Legal Max'!K216)","v":0},"NO","NO"]
["D0428","Barton","Great Bend ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O217-'2022 Legal Max'!K217)","v":-27.5},"YES","NO"]
["D0429","Doniphan","Troy Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O218-'2022 Legal Max'!K218)","v":-27.7},"YES","NO"]
["D0430","Brown","South Brown County ",111544,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O219-'2022 Legal Max'!K219)","v":-51.3},"YES","YES"]
["D0431","Barton","Hoisington ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O220-'2022 Legal Max'!K220)","v":-18.3},"YES","NO"]
["D0432","Ellis","Victoria ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O221-'2022 Legal Max'!K221)","v":-9.6999999999999993},"YES","NO"]
["D0434","Osage","Santa Fe Trail ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O222-'2022 Legal Max'!K222)","v":-38},"YES","NO"]
["D0435","Dickinson","Abilene ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O223-'2022 Legal Max'!K223)","v":-40.299999999999997},"YES","NO"]
["D0436","Montgomery","Caney Valley ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O224-'2022 Legal Max'!K224)","v":-43.3},"YES","NO"]
["D0437","Shawnee","Auburn Washburn ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O225-'2022 Legal Max'!K225)","v":-305.39999999999998},"YES","NO"]
["D0438","Pratt","Skyline Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O226-'2022 Legal Max'!K226)","v":-23.5},"YES","NO"]
["D0439","Harvey","Sedgwick Public Schools ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O227-'2022 Legal Max'!K227)","v":6.5},"NO","NO"]
["D0440","Harvey","Halstead ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O228-'2022 Legal Max'!K228)","v":-11.1},"YES","NO"]
["D0443","Ford","Dodge City ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O229-'2022 Legal Max'!K229)","v":-128.1},"YES","NO"]
["D0444","Rice","Little River ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O230-'2022 Legal Max'!K230)","v":-17.5},"YES","NO"]
["D0445","Montgomery","Coffeyville ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O231-'2022 Legal Max'!K231)","v":-66.3},"YES","NO"]
["D0446","Montgomery","Independence ",18424,"YES",0,"NO",{"$f":"SUM('2022 Legal Max'!O232-'2022 Legal Max'!K232)","v":-88.2},"YES","NO"]
["D0447","Montgomery","Cherryvale ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O233-'2022 Legal Max'!K233)","v":-17.5},"YES","NO"]
["D0448","McPherson","Inman ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O234-'2022 Legal Max'!K234)","v":0.5},"NO","NO"]
["D0449","Leavenworth","Easton ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O235-'2022 Legal Max'!K235)","v":-3.8},"YES","NO"]
["D0450","Shawnee","Shawnee Heights ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O236-'2022 Legal Max'!K236)","v":-118},"YES","NO"]
["D0452","Stanton","Stanton County ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O237-'2022 Legal Max'!K237)","v":-23.5},"YES","NO"]
["D0453","Leavenworth","Leavenworth ",61662,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O238-'2022 Legal Max'!K238)","v":-273.39999999999998},"YES","YES"]
["D0454","Osage","Burlingame Public School ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O239-'2022 Legal Max'!K239)","v":-13},"YES","NO"]
["D0456","Osage","Marais Des Cygnes Valley ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O240-'2022 Legal Max'!K240)","v":-10.5},"YES","NO"]
["D0457","Finney","Garden City ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O241-'2022 Legal Max'!K241)","v":-141.80000000000001},"YES","NO"]
["D0458","Leavenworth","Basehor-Linwood ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O242-'2022 Legal Max'!K242)","v":-139.9},"YES","NO"]
["D0459","Ford","Bucklin ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O243-'2022 Legal Max'!K243)","v":-2.9},"YES","NO"]
["D0460","Harvey","Hesston ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O244-'2022 Legal Max'!K244)","v":-43.1},"YES","NO"]
["D0461","Wilson","Neodesha ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O245-'2022 Legal Max'!K245)","v":0.5},"NO","NO"]
["D0462","Cowley","Central ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O246-'2022 Legal Max'!K246)","v":-25},"YES","NO"]
["D0463","Cowley","Udall ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O247-'2022 Legal Max'!K247)","v":-5},"YES","NO"]
["D0464","Leavenworth","Tonganoxie ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O248-'2022 Legal Max'!K248)","v":-87.8},"YES","NO"]
["D0465","Cowley","Winfield ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O249-'2022 Legal Max'!K249)","v":-72.900000000000006},"YES","NO"]
["D0466","Scott","Scott County ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O250-'2022 Legal Max'!K250)","v":-35.4},"YES","NO"]
["D0467","Wichita","Leoti ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O251-'2022 Legal Max'!K251)","v":5.9},"NO","NO"]
["D0468","Lane","Healy Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O252-'2022 Legal Max'!K252)","v":-2.9},"YES","NO"]
["D0469","Leavenworth","Lansing ",15828,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O253-'2022 Legal Max'!K253)","v":-66.2},"YES","YES"]
["D0470","Cowley","Arkansas City ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O254-'2022 Legal Max'!K254)","v":-140.80000000000001},"YES","NO"]
["D0471","Cowley","Dexter ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O255-'2022 Legal Max'!K255)","v":29},"NO","NO"]
["D0473","Dickinson","Chapman ",15252,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O256-'2022 Legal Max'!K256)","v":-27.3},"YES","YES"]
["D0474","Kiowa","Haviland ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O257-'2022 Legal Max'!K257)","v":-18.5},"YES","NO"]
["D0475","Geary","Geary County Schools ",10290724,"YES",1,"YES",{"$f":"SUM('2022 Legal Max'!O258-'2022 Legal Max'!K258)","v":-260},"YES","YES"]
["D0476","Gray","Copeland ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O259-'2022 Legal Max'!K259)","v":-6.5},"YES","NO"]
["D0477","Gray","Ingalls ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O260-'2022 Legal Max'!K260)","v":8},"NO","NO"]
["D0479","Anderson","Crest ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O261-'2022 Legal Max'!K261)","v":3.5},"NO","NO"]
["D0480","Seward","Liberal ",0,"NO",1,{"$f":"IF(F262>0, \"YES\", \"NO\")","v":"YES"},{"$f":"SUM('2022 Legal Max'!O262-'2022 Legal Max'!K262)","v":-82.9},{"$f":"IF(H262<0, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(AND(E262=\"YES\", G262=\"YES\", I262=\"YES\"), \"YES\", \"NO\")","v":"NO"}]
["D0481","Dickinson","Rural Vista ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O263-'2022 Legal Max'!K263)","v":-2},"YES","NO"]
["D0482","Lane","Dighton ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O264-'2022 Legal Max'!K264)","v":-5.5},"YES","NO"]
["D0483","Seward","Kismet-Plains ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O265-'2022 Legal Max'!K265)","v":-24},"YES","NO"]
["D0484","Wilson","Fredonia ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O266-'2022 Legal Max'!K266)","v":-53.4},"YES","NO"]
["D0487","Dickinson","Herington ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O267-'2022 Legal Max'!K267)","v":16.5},"NO","NO"]
["D0489","Ellis","Hays ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O268-'2022 Legal Max'!K268)","v":-9},"YES","NO"]
["D0490","Butler","El Dorado ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O269-'2022 Legal Max'!K269)","v":-28.7},"YES","NO"]
["D0491","Douglas","Eudora ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O270-'2022 Legal Max'!K270)","v":-49.5},"YES","NO"]
["D0492","Butler","Flinthills ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O271-'2022 Legal Max'!K271)","v":-11.4},"YES","NO"]
["D0493","Cherokee","Columbus ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O272-'2022 Legal Max'!K272)","v":-42.1},"YES","NO"]
["D0494","Hamilton","Syracuse ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O273-'2022 Legal Max'!K273)","v":-66},"YES","NO"]
["D0495","Pawnee","Ft Larned ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O274-'2022 Legal Max'!K274)","v":-2.5},"YES","NO"]
["D0496","Pawnee","Pawnee Heights ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O275-'2022 Legal Max'!K275)","v":0.3},"NO","NO"]
["D0497","Douglas","Lawrence ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O276-'2022 Legal Max'!K276)","v":-651.79999999999995},"YES","NO"]
["D0498","Marshall","Valley Heights ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O277-'2022 Legal Max'!K277)","v":-27.5},"YES","NO"]
["D0499","Cherokee","Galena ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O278-'2022 Legal Max'!K278)","v":-48.9},"YES","NO"]
["D0500","Wyandotte","Kansas City ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O279-'2022 Legal Max'!K279)","v":-1025},"YES","NO"]
["D0501","Shawnee","Topeka Public Schools ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O280-'2022 Legal Max'!K280)","v":-525.79999999999995},"YES","NO"]
["D0502","Edwards","Lewis ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O281-'2022 Legal Max'!K281)","v":-7.5},"YES","NO"]
["D0503","Labette","Parsons ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O282-'2022 Legal Max'!K282)","v":-26.9},"YES","NO"]
["D0504","Labette","Oswego ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O283-'2022 Legal Max'!K283)","v":-16},"YES","NO"]
["D0505","Labette","Chetopa-St. Paul ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O284-'2022 Legal Max'!K284)","v":-24.5},"YES","NO"]
["D0506","Labette","Labette County ",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O285-'2022 Legal Max'!K285)","v":-68.8},"YES","NO"]
["D0507","Haskell","Satanta ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O286-'2022 Legal Max'!K286)","v":-19},"YES","NO"]
["D0508","Cherokee","Baxter Springs ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O287-'2022 Legal Max'!K287)","v":-63},"YES","NO"]
["D0509","Sumner","South Haven ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O288-'2022 Legal Max'!K288)","v":9.8000000000000007},"NO","NO"]
["D0511","Harper","Attica ",0,"NO",0,"NO",{"$f":"SUM('2022 Legal Max'!O289-'2022 Legal Max'!K289)","v":6.5},"NO","NO"]
["D0512","Johnson","Shawnee Mission Pub Sch",0,"NO",1,"YES",{"$f":"SUM('2022 Legal Max'!O290-'2022 Legal Max'!K290)","v":-1247.4000000000001},"YES","NO"]

{"sheet":"Audit Values","index":6,"n_rows":290,"n_cols":73,"rows_kept":290,"cut":false,"hidden":false,"merged":[]}
["USD","2/20/18 FTE Enrollment (excl Kdg, 4yr, Virt, KAMS)","2/20/19 FTE Enrollment (excl Kdg,  4yr, Virt, KAMS)","2/20 FTE Enrollment (excl 4yr, Virt, KAMS)","2/20/17 Kindergarten FTE","2/20  4yr At Risk FTE ","2/20 4yr AR Funded HC ","2/20 CTE Contact Hrs","2/20 Bilingual Student HC","2/20 Bilingual Contact Hrs","2/20 Total Funded HC","2/20 Free Meals","2/20 New Facilities",null,null,null,"2/20 Transp over 2.5","2/21 Transp. Under 2.5","2/21 Transp Out of District ",null,"9/20 FTE Enr (excl 4yr,  KAMS)",null,null,"9/20 4yr At Risk FTE","INFO ONLY Total Adj Enr","2016-17 Kdg (9/20/16)",null,null,"9/20 CTE Contact Hrs","9/20 Bilingual Student Headcount","9/20 Bilingual Student Contact Hrs","9/20 Total Funded Headcount","9/20 Free Meals",null,"9/20 New Facilities","9/20 Transp Over  2.5","9/20 Transp Under 2.5","9/20 Transp. Out of District",null,null,"9/20 Virtual Full-Time","9/20 Virtual Part-Time","PY Virtual Credits 20+","CY Virtual FTE (20 & Over)","PY Audit Virtual Credits","CY Virtual Credits","KAMS","Prior Year  Transp Costs","Date","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, KAMS, Virtual )","9/20 + 2/20 4yr AR","9/20 + 2/20  2016-17 Kdg","9/20 + 2/20 CTE Contact Hrs","9/20 + 2/20 Bilingual Student HC","9/20+ 2/20 Bilingual Student Contact Hrs","9/20 + 2/20  Total Funded HC","9/20 + 2/20 Free Meals","9/20 + 2/20 New Facility FTE","9/20 + 2/20 Transport > = 2.5","9/20 + 2/20 Transport < = 2.5","INFO ONLY 9/20 + 2/20 Transport  Out of District","INFO ONLY  9/20/18 + 2/20/19 Transport  Under 2.5","9/20 + 2/20 High Density AR","Except Virtual Credits","Virtual Amount","INFO ONLY 9/20 FTE Enr (excl 4 yr old AR, KAMS, 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},0,0,0,0,{"$f":"SUM(AI2+O2)","v":0},{"$f":"SUM(AJ2+R2)","v":0},{"$f":"SUM(AK2+S2)","v":0},{"$f":"SUM(AL2+T2)","v":0},{"$f":"SUM(AM2+S2)","v":0},null,709,null,{"$f":"SUM(U2-AQ2-AR2-AU2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"A",false,null,null,null,null,{"$f":"SUM(U3+C3-AO3-AP3-AR3)","v":0},{"$f":"SUM(X3+F3)","v":0},null,0,0,0,0,0,{"$f":"SUM(AI3+M3)","v":0},{"$f":"SUM(AJ3+Q3)","v":0},0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$B$6:B6, \"=\" & A3,'Audit HD AR - School Level'!$Q$6:Q6)","v":0},{"$f":"SUM(AS3-AQ3)*$BS$2","v":0},{"$f":"IF(BS3<0,BS3,0)","v":0},{"$f":"SUM(U3-AO3-AP3-AR3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AW4=AW3,AX3,AX3+1)","v":0},"A",false,null,null,null,null,{"$f":"SUM(U4+C4-AO4-AP4-AR4)","v":0},{"$f":"SUM(X4+F4)","v":0},null,{"$f":"SUM(AC4+H4)","v":0},{"$f":"SUM(AD4+I4)","v":0},{"$f":"SUM(AE4+J4)","v":0},{"$f":"SUM(AF4+K4)","v":0},{"$f":"SUM(AG4+L4)","v":0},{"$f":"SUM(AI4+M4)","v":0},0,0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3952, \"=\" & A4,'Audit HD AR - School Level'!$Q$6:Q3952)","v":0},{"$f":"SUM(AS4-AQ4)*$BS$2","v":0},{"$f":"IF(BS4<0,BS4,0)","v":0},{"$f":"SUM(U4-AO4-AP4-AR4)","v":0}]
["D0109",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,498.8,null,null,2,516.70000000000005,null,null,null,111.9,5,0.8,507,185,null,0,164,18,29,null,null,0,0,0,0,0,0,0,236131,"2021-12-14",{"$f":"IF(AW5=AW4,AX4,AX4+1)","v":1},"A",false,null,null,null,null,{"$f":"SUM(U5+C5-AO5-AP5-AR5)","v":498.8},{"$f":"SUM(X5+F5)","v":2},null,{"$f":"SUM(AC5+H5)","v":111.9},{"$f":"SUM(AD5+I5)","v":5},{"$f":"SUM(AE5+J5)","v":0.8},{"$f":"SUM(AF5+K5)","v":507},{"$f":"SUM(AG5+L5)","v":185},{"$f":"SUM(AI5+M5)","v":0},{"$f":"SUM(AJ5+Q5)","v":164},{"$f":"SUM(AK5+R5)","v":18},{"$f":"SUM(AL5+S5)","v":29},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3953, \"=\" & A5,'Audit HD AR - School Level'!$Q$6:Q3953)","v":3},{"$f":"SUM(AS5-AQ5)*$BS$2","v":0},{"$f":"IF(BS5<0,BS5,0)","v":0},{"$f":"SUM(U5-AO5-AP5-AR5)","v":498.8}]
["D0325",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,null,null,0,590.5,null,null,null,224.4,0,0,565,144,null,0,94.5,6,33.5,null,null,0,0,0,0,0,0,0,152041,"2021-12-14",1,"A",false,null,null,null,null,560,0,null,224.4,0,0,565,144,0,94.5,6,33.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3954, \"=\" & A6,'Audit HD AR - School Level'!$Q$6:Q3954)","v":0},0,0,560]
["D0454",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263.5,null,null,3.5,281,null,null,null,37.9,1,0.8,274,90,null,0,33,21,0,null,null,0,0,0,0,0,0,0,106370,"2021-12-14",1,"A",false,null,null,null,null,263.5,3.5,null,37.9,1,0.8,274,90,0,33,21,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3955, \"=\" & A7,'Audit HD AR - School Level'!$Q$6:Q3955)","v":1.4},0,0,263.5]
["D0224",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,null,null,1,315,null,null,null,145.5,0,0,284,65,null,0,153,2,26,null,null,0,0,0,0,0,0,0,227673,"2021-12-27",2,"A",false,null,null,null,null,{"$f":"SUM(U8+C8-AO8-AP8-AR8)","v":281},{"$f":"SUM(X8+F8)","v":1},null,{"$f":"SUM(AC8+H8)","v":145.5},{"$f":"SUM(AD8+I8)","v":0},{"$f":"SUM(AE8+J8)","v":0},{"$f":"SUM(AF8+K8)","v":284},{"$f":"SUM(AG8+L8)","v":65},{"$f":"SUM(AI8+M8)","v":0},{"$f":"SUM(AJ8+Q8)","v":153},{"$f":"SUM(AK8+R8)","v":2},{"$f":"SUM(AL8+S8)","v":26},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3956, \"=\" & A8,'Audit HD AR - School Level'!$Q$6:Q3956)","v":0},{"$f":"SUM(AS8-AQ8)*$BS$2","v":0},0,{"$f":"SUM(U8-AO8-AP8-AR8)","v":281}]
["D0249",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934.1,null,null,0.5,944,null,null,null,234.1,21,40.6,931,239,null,0,91,107,2,null,null,8,0.6,0,0,0,0,0,84778,"2021-12-27",2,"A",false,null,null,null,null,925.5,0.5,null,234.1,21,40.6,931,239,0,91,107,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3957, \"=\" & A9,'Audit HD AR - School Level'!$Q$6:Q3957)","v":0},0,0,925.5]
["D0288",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500.9,null,null,4,494.3,null,null,null,239.9,4,0,513,176,null,0,348,15,0,null,null,0,0.6,0,0,0,0,0,281997,"2021-12-27",2,"A",false,null,null,null,null,500.3,4,null,239.9,4,0,513,176,0,348,15,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3958, \"=\" & A10,'Audit HD AR - School Level'!$Q$6:Q3958)","v":0},0,0,500.3]
["D0398",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,null,null,5,240.5,null,null,null,61.4,0,0,211,82,null,0,57,14,0,null,null,7,0.5,2,0,2,3,0,103731,"2021-12-27",2,"A",false,null,null,null,null,199.5,5,null,61.4,0,0,211,82,0,57,14,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3959, \"=\" & A11,'Audit HD AR - School Level'!$Q$6:Q3959)","v":3.1},0,0,199.5]
["D0467",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371.1,null,null,2.5,392.2,null,null,null,100.5,68,225.6,379,127,null,0,66.5,0,0,null,null,0,0,0,0,0,0,0,155621,"2021-12-27",2,"A",false,null,null,null,null,371.1,2.5,null,100.5,68,225.6,379,127,0,66.5,0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3960, \"=\" & A12,'Audit HD AR - School Level'!$Q$6:Q3960)","v":0},0,0,371.1]
["D0498",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398.9,null,null,2.5,413.4,null,null,null,170.6,3,0,411,108,null,0,278.5,18,15,null,null,0,0,0,0,0,0,0,314079,"2021-12-27",2,"A",false,null,null,null,null,398.9,2.5,null,170.6,3,0,411,108,0,278.5,18,15,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3961, \"=\" & A13,'Audit HD AR - School Level'!$Q$6:Q3961)","v":0},0,0,398.9]
["D0108",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,null,null,2,367.1,null,null,null,102.3,22,16.100000000000001,354,119,null,0,150,18,21,null,null,0,0,0,0,0,0,0,186021,"2022-01-07",3,"A",false,null,null,null,null,{"$f":"SUM(U14+C14-AO14-AP14-AR14)","v":347},{"$f":"SUM(X14+F14)","v":2},null,{"$f":"SUM(AC14+H14)","v":102.3},{"$f":"SUM(AD14+I14)","v":22},{"$f":"SUM(AE14+J14)","v":16.100000000000001},{"$f":"SUM(AF14+K14)","v":354},{"$f":"SUM(AG14+L14)","v":119},{"$f":"SUM(AI14+M14)","v":0},{"$f":"SUM(AJ14+Q14)","v":150},{"$f":"SUM(AK14+R14)","v":18},{"$f":"SUM(AL14+S14)","v":21},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3962, \"=\" & A14,'Audit HD AR - School Level'!$Q$6:Q3962)","v":0},{"$f":"SUM(AS14-AQ14)*$BS$2","v":0},{"$f":"IF(BS14<0,BS14,0)","v":0},{"$f":"SUM(U14-AO14-AP14-AR14)","v":347}]
["D0217",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95.5,null,null,1,110,null,null,null,16.7,15,76.5,98,48,null,0,26,0,0,null,null,0,0,0,0,0,0,0,54945,"2022-01-07",3,"A",false,null,null,null,null,95.5,1,null,16.7,15,76.5,98,48,0,26,0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3963, \"=\" & A15,'Audit HD AR - School Level'!$Q$6:Q3963)","v":3.3},0,0,95.5]
["D0240",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570,null,null,9.5,545.5,null,null,null,200.2,1,0,593,173,null,0,173,26,193,null,null,0,0,0,0,0,0,0,330037,"2022-01-07",3,"A",false,null,null,null,null,570,9.5,null,200.2,1,0,593,173,0,173,26,193,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3964, \"=\" & A16,'Audit HD AR - School Level'!$Q$6:Q3964)","v":5.0999999999999996},0,0,570]
["D0256",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242.3,null,null,3,253,null,null,null,81.3,0,0,246,83,null,0,90,19,69,null,null,3,0.7,0,0,0,0,0,192863,"2022-01-07",3,"A",false,null,null,null,null,238.6,3,null,81.3,0,0,246,83,0,90,19,69,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3965, \"=\" & A17,'Audit HD AR - School Level'!$Q$6:Q3965)","v":1.4},0,0,238.6]
["D0270",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,null,null,5,357.9,null,null,null,177.4,0,0,347,78,null,0,31,7,21,null,null,0,0,0,0,0,0,0,85099,"2022-01-07",3,"A",false,null,null,null,null,333,5,null,177.4,0,0,347,78,0,31,7,21,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3966, \"=\" & A18,'Audit HD AR - School Level'!$Q$6:Q3966)","v":0},0,0,333]
["D0327",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633.70000000000005,null,null,0,631.1,null,null,null,126.9,5,0,635,125,null,0,261,1,1,null,null,0,0,0,0,0,0,2,183397,"2022-01-07",3,"A",false,null,null,null,null,633.70000000000005,0,null,126.9,5,0,635,125,0,261,1,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3967, \"=\" & A19,'Audit HD AR - School Level'!$Q$6:Q3967)","v":0},0,0,633.70000000000005]
["D0340",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,797.5,null,null,0,859.2,null,null,null,219,0,0,798,146,null,0,467,36,11,null,null,5,0,0,0,0,0,1,351348,"2022-01-07",3,"A",false,null,null,null,null,792.5,0,null,219,0,0,798,146,0,467,36,11,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3968, \"=\" & A20,'Audit HD AR - School Level'!$Q$6:Q3968)","v":0},0,0,792.5]
["D0417",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,null,null,14.5,799.9,null,null,null,162,6,11.5,768,288,null,0,264,355,26,null,null,0,0,0,0,0,0,0,406026,"2022-01-07",3,"A",false,null,null,null,null,735,14.5,null,162,6,11.5,768,288,0,264,355,26,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3969, \"=\" & A21,'Audit HD AR - School Level'!$Q$6:Q3969)","v":10.5},0,0,735]
["D0456",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,null,null,1.5,219,null,null,null,75.099999999999994,0,0,211,78,null,0,110,11,5,null,null,1,1,0,0,0,0,0,102774,"2022-01-07",3,"A",false,null,null,null,null,204,1.5,null,75.099999999999994,0,0,211,78,0,110,11,5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3970, \"=\" & A22,'Audit HD AR - School Level'!$Q$6:Q3970)","v":1.1000000000000001},0,0,204]
["D0471",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262.3,null,null,0,237.4,null,null,null,33,0,0,268,78,null,0,42,11,127,null,null,0,0,0,0,0,0,0,107374,"2022-01-07",3,"A",false,null,null,null,null,262.3,0,null,33,0,0,268,78,0,42,11,127,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3971, \"=\" & A23,'Audit HD AR - School Level'!$Q$6:Q3971)","v":0},0,0,262.3]
["D0477",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,null,null,3,234,null,null,null,21.5,14,41.9,230,57,null,0,56,30,88,null,null,0,0,0,0,0,0,0,315395,"2022-01-07",3,"A",false,null,null,null,null,224,3,null,21.5,14,41.9,230,57,0,56,30,88,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3972, \"=\" & A24,'Audit HD AR - School Level'!$Q$6:Q3972)","v":0},0,0,224]
["D0499",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,774.8,null,null,8.3000000000000007,819.6,null,null,null,230.1,1,0,806,375,null,0,19,160,7,null,null,13,0,1,2,0,12,0,92243,"2022-01-07",3,"A",false,null,null,null,null,759.8,8.3000000000000007,null,230.1,1,0,806,375,0,19,160,7,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3973, \"=\" & A25,'Audit HD AR - School Level'!$Q$6:Q3973)","v":29.2},-709,-709,759.8]
["D0426",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,null,null,4.5999999999999996,204.6,null,null,null,79.7,0,0,214,64,null,0,75,8,27,null,null,0,0,0,0,0,0,0,121427,"2022-01-27",4,"A",false,null,null,null,null,{"$f":"SUM(U26+C26-AO26-AP26-AR26)","v":202},{"$f":"SUM(X26+F26)","v":4.5999999999999996},null,{"$f":"SUM(AC26+H26)","v":79.7},{"$f":"SUM(AD26+I26)","v":0},{"$f":"SUM(AE26+J26)","v":0},{"$f":"SUM(AF26+K26)","v":214},{"$f":"SUM(AG26+L26)","v":64},{"$f":"SUM(AI26+M26)","v":0},{"$f":"SUM(AJ26+Q26)","v":75},{"$f":"SUM(AK26+R26)","v":8},{"$f":"SUM(AL26+S26)","v":27},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3974, \"=\" & A26,'Audit HD AR - School Level'!$Q$6:Q3974)","v":0.4},{"$f":"SUM(AS26-AQ26)*$BS$2","v":0},{"$f":"IF(BS26<0,BS26,0)","v":0},{"$f":"SUM(U26-AO26-AP26-AR26)","v":202}]
["D0113",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1028.2,null,null,14.5,1068,null,null,null,300.5,0,0,1064,256,null,0,377.5,56,91,null,null,1,0,0,0,0,0,0,395813,"2022-02-14",5,"A",false,null,null,null,null,{"$f":"SUM(U27+C27-AO27-AP27-AR27)","v":1027.2},{"$f":"SUM(X27+F27)","v":14.5},null,{"$f":"SUM(AC27+H27)","v":300.5},{"$f":"SUM(AD27+I27)","v":0},{"$f":"SUM(AE27+J27)","v":0},{"$f":"SUM(AF27+K27)","v":1064},{"$f":"SUM(AG27+L27)","v":256},{"$f":"SUM(AI27+M27)","v":0},{"$f":"SUM(AJ27+Q27)","v":377.5},{"$f":"SUM(AK27+R27)","v":56},{"$f":"SUM(AL27+S27)","v":91},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3975, \"=\" & A27,'Audit HD AR - School Level'!$Q$6:Q3975)","v":4.8},{"$f":"SUM(AS27-AQ27)*$BS$2","v":0},{"$f":"IF(BS27<0,BS27,0)","v":0},{"$f":"SUM(U27-AO27-AP27-AR27)","v":1027.2}]
["D0212",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139.6,null,null,4,139.4,null,null,null,65.400000000000006,1,0,149,55,null,0,43.5,3.5,14,null,null,0,0,0,0,0,0,0,100967,"2022-02-14",5,"A",false,null,null,null,null,139.6,4,null,65.400000000000006,1,0,149,55,0,43.5,3.5,14,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3976, \"=\" & A28,'Audit HD AR - School Level'!$Q$6:Q3976)","v":3},0,0,139.6]
["D0246",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448,null,null,7.5,456.5,null,null,null,73.599999999999994,2,0,464,251,null,0,136.5,68,8.5,null,null,1,1.5,0,0,0,0,0,210180,"2022-02-14",5,"A",false,null,null,null,null,445.5,7.5,null,73.599999999999994,2,0,464,251,0,136.5,68,8.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3978, \"=\" & A29,'Audit HD AR - School Level'!$Q$6:Q3978)","v":25},0,0,445.5]
["D0247",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429.6,null,null,6,473.1,null,null,null,259.39999999999998,0,0,442,225,null,0,226,105,109,null,null,2,0.9,0,0,0,0,0,410548,"2022-02-14",5,"A",false,null,null,null,null,426.7,6,null,259.39999999999998,0,0,442,225,0,226,105,109,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3979, \"=\" & A30,'Audit HD AR - School Level'!$Q$6:Q3979)","v":21.2},0,0,426.7]
["D0248",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972.4,null,null,13,1004.5,null,null,null,340,12,7.4,996,344,null,0,285,511,126,null,null,1,5.9,0,0,0,0,0,492116,"2022-02-14",5,"A",false,null,null,null,null,965.5,13,null,340,12,7.4,996,344,0,285,511,126,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3980, \"=\" & A31,'Audit HD AR - School Level'!$Q$6:Q3980)","v":3.6},0,0,965.5]
["D0338",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382,null,null,4.5,382.5,null,null,null,160.5,0,0,395,86,null,0,130,39,11,null,null,0,0,0,0,0,0,0,75159,"2022-02-14",5,"A",false,null,null,null,null,382,4.5,null,160.5,0,0,395,86,0,130,39,11,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3981, \"=\" & A32,'Audit HD AR - School Level'!$Q$6:Q3981)","v":0},0,0,382]
["D0345",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3694.9,null,null,61.5,3827.1,null,null,null,1186.3,12,4.3,3819,913,null,0,1841,1536,19,null,null,24,1.8,45,2,45,30,0,1185031,"2022-02-14",5,"A",false,null,null,null,null,3667.1,61.5,null,1186.3,12,4.3,3819,913,0,1841,1536,19,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3982, \"=\" & A33,'Audit HD AR - School Level'!$Q$6:Q3982)","v":28.4},0,0,3667.1]
["D0368",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1787.8,null,null,0,1911.1,null,null,null,562.1,14,17.100000000000001,1768,469,null,0,679.1,20,8,null,null,27,0.8,0,0,0,0,0,652173,"2022-02-14",5,"A",false,null,null,null,null,1760,0,null,562.1,14,17.100000000000001,1768,469,0,679.1,20,8,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3983, \"=\" & A34,'Audit HD AR - School Level'!$Q$6:Q3983)","v":0},0,0,1760]
["D0419",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297,null,null,3.5,332,null,null,null,53.3,1,0,307,81,null,0,161,4,0,null,null,0,0,0,0,0,0,0,121255,"2022-02-14",5,"A",false,null,null,null,null,297,3.5,null,53.3,1,0,307,81,0,161,4,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3984, \"=\" & A35,'Audit HD AR - School Level'!$Q$6:Q3984)","v":0},0,0,297]
["D0492",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,null,null,2.5,278.7,null,null,null,117.6,0,0,284,112,null,0,151,2,75,null,null,2,0,0,0,0,0,0,264110,"2022-02-14",5,"A",false,null,null,null,null,279,2.5,null,117.6,0,0,284,112,0,151,2,75,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3985, \"=\" & A36,'Audit HD AR - School Level'!$Q$6:Q3985)","v":5.6},0,0,279]
["D0503",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1221,null,null,29,1280.2,null,null,null,340.1,14,15.7,1290,735,null,0,68,793,11,null,null,7,0,0,0,0,0,0,153314,"2022-02-14",5,"A",false,null,null,null,null,1214,29,null,340.1,14,15.7,1290,735,0,68,793,11,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3986, \"=\" & A37,'Audit HD AR - School Level'!$Q$6:Q3986)","v":76.599999999999994},0,0,1214]
["D0512",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25790.9,null,null,140,26959.7,null,null,null,7167.6,2252,4241,26219,6171,null,0,2862,1478,3,null,null,0,0,86.5,21,81.5,50,0,6292564,"2022-02-14",5,"A",false,null,null,null,null,25769.9,140,null,7167.6,2252,4241,26219,6171,0,2862,1478,3,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3987, \"=\" & A38,'Audit HD AR - School Level'!$Q$6:Q3987)","v":124.2},-3545,-3545,25769.9]
["D0491",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1649.6,null,null,8,1693.8,null,null,null,705.2,14,32.5,1662,275,null,0,176,46,0,null,null,15,2.2999999999999998,22.5,2,21,22.5,0,328628,"2022-02-18",6,"A",false,null,null,null,null,{"$f":"SUM(U39+C39-AO39-AP39-AR39)","v":1630.3},{"$f":"SUM(X39+F39)","v":8},null,{"$f":"SUM(AC39+H39)","v":705.2},{"$f":"SUM(AD39+I39)","v":14},{"$f":"SUM(AE39+J39)","v":32.5},{"$f":"SUM(AF39+K39)","v":1662},{"$f":"SUM(AG39+L39)","v":275},{"$f":"SUM(AI39+M39)","v":0},{"$f":"SUM(AJ39+Q39)","v":176},{"$f":"SUM(AK39+R39)","v":46},{"$f":"SUM(AL39+S39)","v":0},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3988, \"=\" & A39,'Audit HD AR - School Level'!$Q$6:Q3988)","v":0},{"$f":"SUM(AS39-AQ39)*$BS$2","v":-1064},{"$f":"IF(BS39<0,BS39,0)","v":-1064},{"$f":"SUM(U39-AO39-AP39-AR39)","v":1630.3}]
["D0496",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140.5,null,null,2,136,null,null,null,0,1,0,139,69,null,0,74.5,4,18,null,null,0,0,9,6,6.5,12,0,88983,"2022-02-18",6,"A",false,null,null,null,null,134.5,2,null,0,1,0,139,69,0,74.5,4,18,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3989, \"=\" & A40,'Audit HD AR - School Level'!$Q$6:Q3989)","v":7.1},-1773,-1773,134.5]
["D0500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20138.7,null,null,261,21855.3,null,null,null,5292.7,8028,14896.5,20575,14781,null,0,3617,7076,15,null,null,167,54,239,0,239,600,0,11082481,"2022-02-18",6,"A",false,null,null,null,null,19917.7,261,null,5292.7,8028,14896.5,20575,14781,0,3617,7076,15,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3990, \"=\" & A41,'Audit HD AR - School Level'!$Q$6:Q3990)","v":1508.1},0,0,19917.7]
["D0365",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,920.5,null,null,4.5,957.6,null,null,null,181.4,0,0,938,316,null,0,303,77,37,null,null,2,0,0,0,0,0,0,680757,"2022-02-23",7,"A",false,null,null,null,null,{"$f":"SUM(U42+C42-AO42-AP42-AR42)","v":918.5},{"$f":"SUM(X42+F42)","v":4.5},null,{"$f":"SUM(AC42+H42)","v":181.4},{"$f":"SUM(AD42+I42)","v":0},{"$f":"SUM(AE42+J42)","v":0},{"$f":"SUM(AF42+K42)","v":938},{"$f":"SUM(AG42+L42)","v":316},{"$f":"SUM(AI42+M42)","v":0},{"$f":"SUM(AJ42+Q42)","v":303},{"$f":"SUM(AK42+R42)","v":77},{"$f":"SUM(AL42+S42)","v":37},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3991, \"=\" & A42,'Audit HD AR - School Level'!$Q$6:Q3991)","v":6.5},{"$f":"SUM(AS42-AQ42)*$BS$2","v":0},{"$f":"IF(BS42<0,BS42,0)","v":0},{"$f":"SUM(U42-AO42-AP42-AR42)","v":918.5}]
["D0508",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,832,null,null,10.5,862.9,null,null,null,219.4,4,3.1,821,414,null,0,70,35,1,null,null,38,3.5,8,4,8,10,0,165710,"2022-02-23",7,"A",false,null,null,null,null,786.5,10.5,null,219.4,4,3.1,821,414,0,70,35,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3992, \"=\" & A43,'Audit HD AR - School Level'!$Q$6:Q3992)","v":40.4},0,0,786.5]
["D0103",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144.80000000000001,null,null,0,144,null,null,null,50.4,27,89.2,146,60,null,0,61.5,1,10,null,null,0,0,0,0,0,0,0,131656,"2022-02-28",8,"A",false,null,null,null,null,{"$f":"SUM(U44+C44-AO44-AP44-AR44)","v":144.80000000000001},{"$f":"SUM(X44+F44)","v":0},null,{"$f":"SUM(AC44+H44)","v":50.4},{"$f":"SUM(AD44+I44)","v":27},{"$f":"SUM(AE44+J44)","v":89.2},{"$f":"SUM(AF44+K44)","v":146},{"$f":"SUM(AG44+L44)","v":60},{"$f":"SUM(AI44+M44)","v":0},{"$f":"SUM(AJ44+Q44)","v":61.5},{"$f":"SUM(AK44+R44)","v":1},{"$f":"SUM(AL44+S44)","v":10},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3993, \"=\" & A44,'Audit HD AR - School Level'!$Q$6:Q3993)","v":3.5},{"$f":"SUM(AS44-AQ44)*$BS$2","v":0},{"$f":"IF(BS44<0,BS44,0)","v":0},{"$f":"SUM(U44-AO44-AP44-AR44)","v":144.80000000000001}]
["D0339",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430.5,null,null,5,455,null,null,null,116.7,0,0,440,111,null,0,195.5,87.5,44,null,null,2,0,0,0,0,0,0,288865,"2022-02-28",8,"A",false,null,null,null,null,428.5,5,null,116.7,0,0,440,111,0,195.5,87.5,44,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3994, \"=\" & A45,'Audit HD AR - School Level'!$Q$6:Q3994)","v":0},0,0,428.5]
["D0357",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575.5,null,null,8,604.79999999999995,null,null,null,77.900000000000006,0,0,591,147,null,0,165,30,24,null,null,5,2.2999999999999998,9,0,9,0,0,163109,"2022-02-28",8,"A",false,null,null,null,null,568.20000000000005,8,null,77.900000000000006,0,0,591,147,0,165,30,24,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3995, \"=\" & A46,'Audit HD AR - School Level'!$Q$6:Q3995)","v":0},0,0,568.20000000000005]
["D0367",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1021,null,null,10.5,1109.5,null,null,null,198.1,0,0,1044,475,null,0,166,5,2,null,null,15,0,0,0,0,0,0,303588,"2022-02-28",8,"A",false,null,null,null,null,1006,10.5,null,198.1,0,0,1044,475,0,166,5,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3996, \"=\" & A47,'Audit HD AR - School Level'!$Q$6:Q3996)","v":33.6},0,0,1006]
["D0504",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,null,null,2,447,null,null,null,0,0,0,428,162,null,0,26,168,144,null,null,0,0,0,0,0,0,0,216874,"2022-02-28",8,"A",false,null,null,null,null,420,2,null,0,0,0,428,162,0,26,168,144,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3997, \"=\" & A48,'Audit HD AR - School Level'!$Q$6:Q3997)","v":3.3},0,0,420]
["D0343",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745.8,null,null,5.5,741,null,null,null,71.7,3,0,751,185,null,0,415.5,2,194,null,null,11,1.7,0,0,0,0,0,411322,"2022-03-04",9,"A",false,null,null,null,null,{"$f":"SUM(U49+C49-AO49-AP49-AR49)","v":733.1},{"$f":"SUM(X49+F49)","v":5.5},null,{"$f":"SUM(AC49+H49)","v":71.7},{"$f":"SUM(AD49+I49)","v":3},{"$f":"SUM(AE49+J49)","v":0},{"$f":"SUM(AF49+K49)","v":751},{"$f":"SUM(AG49+L49)","v":185},{"$f":"SUM(AI49+M49)","v":0},{"$f":"SUM(AJ49+Q49)","v":415.5},{"$f":"SUM(AK49+R49)","v":2},{"$f":"SUM(AL49+S49)","v":194},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3998, \"=\" & A49,'Audit HD AR - School Level'!$Q$6:Q3998)","v":0},{"$f":"SUM(AS49-AQ49)*$BS$2","v":0},{"$f":"IF(BS49<0,BS49,0)","v":0},{"$f":"SUM(U49-AO49-AP49-AR49)","v":733.1}]
["D0507",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241.5,null,null,4.5,263.5,null,null,null,121.3,83,437.1,254,108,null,0,55.5,2,2,null,null,0,0,0,0,0,0,0,122651,"2022-03-04",9,"A",false,null,null,null,null,241.5,4.5,null,121.3,83,437.1,254,108,0,55.5,2,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A3999, \"=\" & A50,'Audit HD AR - School Level'!$Q$6:Q3999)","v":5.7},0,0,241.5]
["D0102",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626.5,null,null,6.5,660.9,null,null,null,197.4,107,516.1,644,170,null,0,104.5,0,29.5,null,null,0,0,0,0,0,0,0,223067,"2022-03-14",10,"A",false,null,null,null,null,{"$f":"SUM(U51+C51-AO51-AP51-AR51)","v":626.5},{"$f":"SUM(X51+F51)","v":6.5},null,{"$f":"SUM(AC51+H51)","v":197.4},{"$f":"SUM(AD51+I51)","v":107},{"$f":"SUM(AE51+J51)","v":516.1},{"$f":"SUM(AF51+K51)","v":644},{"$f":"SUM(AG51+L51)","v":170},{"$f":"SUM(AI51+M51)","v":0},{"$f":"SUM(AJ51+Q51)","v":104.5},{"$f":"SUM(AK51+R51)","v":0},{"$f":"SUM(AL51+S51)","v":29.5},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4000, \"=\" & A51,'Audit HD AR - School Level'!$Q$6:Q4000)","v":0},{"$f":"SUM(AS51-AQ51)*$BS$2","v":0},{"$f":"IF(BS51<0,BS51,0)","v":0},{"$f":"SUM(U51-AO51-AP51-AR51)","v":626.5}]
["D0237",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433,null,null,2.5,401.5,null,null,null,156.4,3,8.1999999999999993,446,127,null,0,129,17,0,null,null,0,0,0,0,0,0,0,254016,"2022-03-14",10,"A",false,null,null,null,null,433,2.5,null,156.4,3,8.1999999999999993,446,127,0,129,17,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4001, \"=\" & A52,'Audit HD AR - School Level'!$Q$6:Q4001)","v":0},0,0,433]
["D0259",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43830.2,null,null,844,47176.1,null,null,null,9483.5,8194,26252.3,45628,28701,null,0,14734,2266,82,null,null,229,69.400000000000006,6,80,6,0,1,15524252,"2022-03-14",10,"A",false,null,null,null,null,43451.8,844,null,9483.5,8194,26252.3,45628,28701,0,14734,2266,82,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4002, \"=\" & A53,'Audit HD AR - School Level'!$Q$6:Q4002)","v":2807.2},0,0,43451.8]
["D0269",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,null,0.5,87,null,null,null,14.9,0,0,82,20,null,0,47,1,5,null,null,0,0,0,0,0,0,0,53566,"2022-03-14",10,"A",false,null,null,null,null,80,0.5,null,14.9,0,0,82,20,0,47,1,5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4003, \"=\" & A54,'Audit HD AR - School Level'!$Q$6:Q4003)","v":0},0,0,80]
["D0272",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295.3,null,null,7,293.7,null,null,null,96.7,2,1.7,317,100,null,0,147,0,7,null,null,0,0,0,0,0,0,0,133378,"2022-03-14",10,"A",false,null,null,null,null,295.3,7,null,96.7,2,1.7,317,100,0,147,0,7,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4004, \"=\" & A55,'Audit HD AR - School Level'!$Q$6:Q4004)","v":1.3},0,0,295.3]
["D0273",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750.8,null,null,23.5,757.4,null,null,null,189.5,6,8.5,810,239,null,0,131,33,86.5,null,null,0,0,0,0,0,0,0,503839,"2022-03-14",10,"A",false,null,null,null,null,750.8,23.5,null,189.5,6,8.5,810,239,0,131,33,86.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4005, \"=\" & A56,'Audit HD AR - School Level'!$Q$6:Q4005)","v":0},0,0,750.8]
["D0284",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,null,null,4,355.5,null,null,null,106.7,2,0.8,354,96,null,0,176,85,19,null,null,2,0.8,0,0,0,0,0,324563,"2022-03-14",10,"A",false,null,null,null,null,347.2,4,null,106.7,2,0.8,354,96,0,176,85,19,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4006, \"=\" & A57,'Audit HD AR - School Level'!$Q$6:Q4006)","v":0},0,0,347.2]
["D0298",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308.5,null,null,7,318.10000000000002,null,null,null,135.6,0,0,324,105,null,0,118,0,0,null,null,0,0,0,0,0,0,0,298292,"2022-03-14",10,"A",false,null,null,null,null,308.5,7,null,135.6,0,0,324,105,0,118,0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4007, \"=\" & A58,'Audit HD AR - School Level'!$Q$6:Q4007)","v":0},0,0,308.5]
["D0299",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.6,null,null,5.5,236.9,null,null,null,88.3,0,0,244,62,null,0,174,0,4,null,null,0,0,0,0,0,0,0,135438,"2022-03-14",10,"A",false,null,null,null,null,229.6,5.5,null,88.3,0,0,244,62,0,174,0,4,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4008, \"=\" & A59,'Audit HD AR - School Level'!$Q$6:Q4008)","v":0},0,0,229.6]
["D0335",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349.1,null,null,10.5,368.5,null,null,null,143.5,0,0,376,123,null,0,239,7,46,null,null,0,0,0,0,0,0,0,201093,"2022-03-14",10,"A",false,null,null,null,null,349.1,10.5,null,143.5,0,0,376,123,0,239,7,46,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4009, \"=\" & A60,'Audit HD AR - School Level'!$Q$6:Q4009)","v":0},0,0,349.1]
["D0372",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684.5,null,null,8.5,700.3,null,null,null,70.8,0,0,710,69,null,0,278,62.6,3,null,null,0,0,5.5,0,5,0,0,224274,"2022-03-14",10,"A",false,null,null,null,null,684.5,8.5,null,70.8,0,0,710,69,0,278,62.6,3,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4010, \"=\" & A61,'Audit HD AR - School Level'!$Q$6:Q4010)","v":0},-355,-355,684.5]
["D0374",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351,null,null,8,419,null,null,null,55.7,126,702,370,204,null,0,74,39,0,null,null,0,0,0,0,0,0,0,146939,"2022-03-14",10,"A",false,null,null,null,null,351,8,null,55.7,126,702,370,204,0,74,39,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4011, \"=\" & A62,'Audit HD AR - School Level'!$Q$6:Q4011)","v":20.6},0,0,351]
["D0384",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.5,null,null,4.5,219.5,null,null,null,69.400000000000006,0,0,239,27,null,0,156.5,1,18,null,null,0,0,0,0,0,0,0,228411,"2022-03-14",10,"A",false,null,null,null,null,229.5,4.5,null,69.400000000000006,0,0,239,27,0,156.5,1,18,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4012, \"=\" & A63,'Audit HD AR - School Level'!$Q$6:Q4012)","v":0},0,0,229.5]
["D0399",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,null,3,105.7,null,null,null,44.9,0,0,125,52,null,0,20,0,34,null,null,0,0,0,0,0,0,0,96239,"2022-03-14",10,"A",false,null,null,null,null,119,3,null,44.9,0,0,125,52,0,20,0,34,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4013, \"=\" & A64,'Audit HD AR - School Level'!$Q$6:Q4013)","v":2.4},0,0,119]
["D0423",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434.1,null,null,14,418.5,null,null,null,121.7,4,6.9,467,102,null,0,117,2,0,null,null,0,0,0,0,0,0,0,101430,"2022-03-14",10,"A",false,null,null,null,null,434.1,14,null,121.7,4,6.9,467,102,0,117,2,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4014, \"=\" & A65,'Audit HD AR - School Level'!$Q$6:Q4014)","v":0},0,0,434.1]
["D0434",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994.5,null,null,13.5,1006,null,null,null,69.5,0,0,1015,288,null,0,726,18,0,null,null,8,0,1,4,0,2,0,756645,"2022-03-14",10,"A",{"$f":"COUNTIF(A:A,A66)>1","v":false},null,null,null,null,982.5,13.5,null,69.5,0,0,1015,288,0,726,18,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4015, \"=\" & A66,'Audit HD AR - School Level'!$Q$6:Q4015)","v":0},-709,-709,982.5]
["D0448",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,null,null,6,396.5,null,null,null,174,0,0,419,72,null,0,83,16,73,null,null,0,0,0,0,0,0,0,100943,"2022-03-14",10,"A",false,null,null,null,null,401,6,null,174,0,0,419,72,0,83,16,73,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4016, \"=\" & A67,'Audit HD AR - School Level'!$Q$6:Q4016)","v":0},0,0,401]
["D0468",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,0,44.6,null,null,null,0,7,4.8,40,29,null,0,4,0,0,null,null,0,0,0,0,0,0,0,23164,"2022-03-14",10,"A",false,null,null,null,null,{"$f":"SUM(U68+C68-AO68-AP68-AR68)","v":40},{"$f":"SUM(X68+F68)","v":0},null,{"$f":"SUM(AC68+H68)","v":0},{"$f":"SUM(AD68+I68)","v":7},{"$f":"SUM(AE68+J68)","v":4.8},{"$f":"SUM(AF68+K68)","v":40},{"$f":"SUM(AG68+L68)","v":29},{"$f":"SUM(AI68+M68)","v":0},{"$f":"SUM(AJ68+Q68)","v":4},{"$f":"SUM(AK68+R68)","v":0},{"$f":"SUM(AL68+S68)","v":0},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4017, \"=\" & A68,'Audit HD AR - School Level'!$Q$6:Q4017)","v":3.1},{"$f":"SUM(AS68-AQ68)*$BS$2","v":0},{"$f":"IF(BS68<0,BS68,0)","v":0},{"$f":"SUM(U68-AO68-AP68-AR68)","v":40}]
["D0479",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238.9,null,null,5,235.6,null,null,null,153.80000000000001,0,0,247,91,null,0,95,14,40,null,null,2,0.9,0,0,0,0,0,155737,"2022-03-14",{"$f":"IF(AW69=AW68,AX68,AX68+1)","v":10},"A",false,null,null,null,null,236,5,null,153.80000000000001,0,0,247,91,0,95,14,40,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4018, \"=\" & A69,'Audit HD AR - School Level'!$Q$6:Q4018)","v":3.8},0,0,236]
["D0483",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572,null,null,8.5,618.5,null,null,null,40.299999999999997,299,1718.5,594,275,null,0,478.5,0,6,null,null,0,0,0,0,0,0,0,531748,"2022-03-14",10,"A",false,null,null,null,null,572,8.5,null,40.299999999999997,299,1718.5,594,275,0,478.5,0,6,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4019, \"=\" & A70,'Audit HD AR - School Level'!$Q$6:Q4019)","v":21.9},0,0,572]
["D0101",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,null,null,11,478,null,null,null,112.8,7,0.7,445,144,null,0,203,57,86,null,null,6,0,0,0,0,0,0,191798,"2022-03-23",11,"A",false,null,null,null,null,419,11,null,112.8,7,0.7,445,144,0,203,57,86,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4020, \"=\" & A71,'Audit HD AR - School Level'!$Q$6:Q4020)","v":2.5},0,0,419]
["D0115",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637,null,null,16.5,611.79999999999995,null,null,null,200.9,8,11.8,715,123,null,0,244.6,5,85,null,null,0,0,0,0,0,0,0,183111,"2022-03-23",11,"A",false,null,null,null,null,637,16.5,null,200.9,8,11.8,715,123,0,244.6,5,85,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4021, \"=\" & A72,'Audit HD AR - School Level'!$Q$6:Q4021)","v":0},0,0,637]
["D0202",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3726.3,null,null,68,3907.8,null,null,null,1179.5,747,1698.4,3851,2050,null,0,1366,2446,0,null,null,12,0.7,109,15,109,127,1,1173696,"2022-03-23",11,"A",false,null,null,null,null,3698.6,68,null,1179.5,747,1698.4,3851,2050,0,1366,2446,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4022, \"=\" & A73,'Audit HD AR - School Level'!$Q$6:Q4022)","v":203.1},0,0,3698.6]
["D0205",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505,null,null,0,483.2,null,null,null,226.3,5,0,512,162,null,0,290.5,5,69,null,null,0,0,0,0,0,0,0,177264,"2022-03-23",11,"A",false,null,null,null,null,505,0,null,226.3,5,0,512,162,0,290.5,5,69,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4023, \"=\" & A74,'Audit HD AR - School Level'!$Q$6:Q4023)","v":0},0,0,505]
["D0253",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4044.5,null,null,67.5,4460.8999999999996,null,null,null,1055,997,2830,4231,1673,null,0,1623,1333,71,null,null,0,0,0,0,0,0,0,1083728,"2022-03-23",11,"A",false,null,null,null,null,4044.5,67.5,null,1055,997,2830,4231,1673,0,1623,1333,71,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4024, \"=\" & A75,'Audit HD AR - School Level'!$Q$6:Q4024)","v":77.900000000000006},0,0,4044.5]
["D0322",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,null,null,11,315.3,null,null,null,53.1,1,0.7,316,52,null,0,150,37,5,null,null,1,0,0,0,0,0,0,169184,"2022-03-23",11,"A",false,null,null,null,null,{"$f":"SUM(U76+C76-AO76-AP76-AR76)","v":294},{"$f":"SUM(X76+F76)","v":11},null,{"$f":"SUM(AC76+H76)","v":53.1},{"$f":"SUM(AD76+I76)","v":1},{"$f":"SUM(AE76+J76)","v":0.7},{"$f":"SUM(AF76+K76)","v":316},{"$f":"SUM(AG76+L76)","v":52},{"$f":"SUM(AI76+M76)","v":0},{"$f":"SUM(AJ76+Q76)","v":150},{"$f":"SUM(AK76+R76)","v":37},{"$f":"SUM(AL76+S76)","v":5},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4025, \"=\" & A76,'Audit HD AR - School Level'!$Q$6:Q4025)","v":0},{"$f":"SUM(AS76-AQ76)*$BS$2","v":0},{"$f":"IF(BS76<0,BS76,0)","v":0},{"$f":"SUM(U76-AO76-AP76-AR76)","v":294}]
["D0359",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161.5,null,null,0.5,161.4,null,null,null,45,0,0,164,57,null,0,30.5,8,8,null,null,0,0,0,0,0,0,0,39279,"2022-03-23",11,"A",false,null,null,null,null,161.5,0.5,null,45,0,0,164,57,0,30.5,8,8,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4026, \"=\" & A77,'Audit HD AR - School Level'!$Q$6:Q4026)","v":0},0,0,161.5]
["D0377",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477,null,null,4,494.5,null,null,null,71.900000000000006,1,0,482,128,null,0,292,105,1,null,null,5,0,0,0,0,0,0,563911,"2022-03-23",11,"A",false,null,null,null,null,472,4,null,71.900000000000006,1,0,482,128,0,292,105,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4027, \"=\" & A78,'Audit HD AR - School Level'!$Q$6:Q4027)","v":0},0,0,472]
["D0378",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669.5,null,null,3,665.3,null,null,null,184.1,0,0,679,96,null,0,406,13,32,null,null,0,0,0,0,0,0,0,393722,"2022-03-23",11,"A",false,null,null,null,null,669.5,3,null,184.1,0,0,679,96,0,406,13,32,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4028, \"=\" & A79,'Audit HD AR - School Level'!$Q$6:Q4028)","v":0},0,0,669.5]
["D0408",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500.7,null,null,2,482.5,null,null,null,220.2,0,0,500,144,null,0,161,6,36,null,null,4,2.2000000000000002,0,2,0,3,0,168107,"2022-03-23",11,"A",false,null,null,null,null,492.5,2,null,220.2,0,0,500,144,0,161,6,36,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4029, \"=\" & A80,'Audit HD AR - School Level'!$Q$6:Q4029)","v":0},0,0,492.5]
["D0416",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1691.6,null,null,4.5,1705.9,null,null,null,427.3,22,37.299999999999997,1686,163,null,0,607,942,5,null,null,20,4.0999999999999996,0,0,0,0,0,407695,"2022-03-23",11,"A",false,null,null,null,null,1667.5,4.5,null,427.3,22,37.299999999999997,1686,163,0,607,942,5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4030, \"=\" & A81,'Audit HD AR - School Level'!$Q$6:Q4030)","v":0},0,0,1667.5]
["D0462",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,null,null,9.5,315,null,null,null,116.9,0,0,300,129,null,0,104.5,101.5,2,null,null,0,0,0,0,0,0,0,210306,"2022-03-23",11,"A",false,null,null,null,null,278,9.5,null,116.9,0,0,300,129,0,104.5,101.5,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4031, \"=\" & A82,'Audit HD AR - School Level'!$Q$6:Q4031)","v":7.4},0,0,278]
["D0509",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188.5,null,null,1.3,198.9,null,null,null,65.7,0,0,197,39,null,0,53,0,17,null,null,0,0,0,0,0,0,0,85462,"2022-03-23",11,"A",false,null,null,null,null,188.5,1.3,null,65.7,0,0,197,39,0,53,0,17,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4032, \"=\" & A83,'Audit HD AR - School Level'!$Q$6:Q4032)","v":0},0,0,188.5]
["D0208",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366.8,null,null,3,387.5,null,null,null,189.5,0,0,374,80,null,0,78,3,0,null,null,0,0,0,0,0,0,0,154481,"2022-04-04",12,"A",false,null,null,null,null,{"$f":"SUM(U84+C84-AO84-AP84-AR84)","v":366.8},{"$f":"SUM(X84+F84)","v":3},null,{"$f":"SUM(AC84+H84)","v":189.5},{"$f":"SUM(AD84+I84)","v":0},{"$f":"SUM(AE84+J84)","v":0},{"$f":"SUM(AF84+K84)","v":374},{"$f":"SUM(AG84+L84)","v":80},{"$f":"SUM(AI84+M84)","v":0},{"$f":"SUM(AJ84+Q84)","v":78},{"$f":"SUM(AK84+R84)","v":3},{"$f":"SUM(AL84+S84)","v":0},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4033, \"=\" & A84,'Audit HD AR - School Level'!$Q$6:Q4033)","v":0},{"$f":"SUM(AS84-AQ84)*$BS$2","v":0},{"$f":"IF(BS84<0,BS84,0)","v":0},{"$f":"SUM(U84-AO84-AP84-AR84)","v":366.8}]
["D0244",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,785.5,null,null,9.5,808.5,null,null,null,295.5,7,1.8,812,232,null,0,230,481,94,null,null,0,0,0,0,0,0,0,295569,"2022-04-04",12,"A",false,null,null,null,null,785.5,9.5,null,295.5,7,1.8,812,232,0,230,481,94,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4034, \"=\" & A85,'Audit HD AR - School Level'!$Q$6:Q4034)","v":0},0,0,785.5]
["D0326",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,null,2,134.6,null,null,null,62,0,0,132,46,null,0,43,4,9.5,null,null,0,0,0,0,0,0,0,66991,"2022-04-04",12,"A",false,null,null,null,null,127,2,null,62,0,0,132,46,0,43,4,9.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4035, \"=\" & A86,'Audit HD AR - School Level'!$Q$6:Q4035)","v":0.3},0,0,127]
["D0336",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1070.2,null,null,14,1063.5,null,null,null,276.3,44,156,1046,340,null,0,336,6,0,null,null,6,5.5,177,55,177,225,1,406823,"2022-04-04",12,"A",false,null,null,null,null,1003.7,14,null,276.3,44,156,1046,340,0,336,6,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4036, \"=\" & A87,'Audit HD AR - School Level'!$Q$6:Q4036)","v":6},0,0,1003.7]
["D0376",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468,null,null,2,481.6,null,null,null,59.9,1,0,479,84,null,0,70,44,43.5,null,null,0,0,0,0,0,0,0,143582,"2022-04-04",12,"A",false,null,null,null,null,468,2,null,59.9,1,0,479,84,0,70,44,43.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4037, \"=\" & A88,'Audit HD AR - School Level'!$Q$6:Q4037)","v":0},0,0,468]
["D0392",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317.39999999999998,null,null,3,292.89999999999998,null,null,null,87.5,2,5.5,327,84,null,0,107,21,3,null,null,0,0,0,0,0,0,0,144314,"2022-04-04",12,"A",false,null,null,null,null,317.39999999999998,3,null,87.5,2,5.5,327,84,0,107,21,3,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4038, \"=\" & A89,'Audit HD AR - School Level'!$Q$6:Q4038)","v":0},0,0,317.39999999999998]
["D0401",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,null,2,151,null,null,null,34,10,8.9,142,71,null,0,15,3,0,null,null,0,0,0,0,0,0,0,41808,"2022-04-04",12,"A",false,null,null,null,null,138,2,null,34,10,8.9,142,71,0,15,3,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4039, \"=\" & A90,'Audit HD AR - School Level'!$Q$6:Q4039)","v":6.5},0,0,138]
["D0432",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,null,null,1,283,null,null,null,139.69999999999999,0,0,276,48,null,0,39,1,56,null,null,0,0,0,0,0,0,0,49927,"2022-04-04",12,"A",false,null,null,null,null,273,1,null,139.69999999999999,0,0,276,48,0,39,1,56,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4040, \"=\" & A91,'Audit HD AR - School Level'!$Q$6:Q4040)","v":0},0,0,273]
["D0206",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464.5,null,null,3.5,464.3,null,null,null,125.9,11,17.600000000000001,473,119,null,0,295.5,17,10,null,null,0,0,0,0,0,0,0,286573,"2022-04-15",13,"A",false,null,null,null,null,{"$f":"SUM(U92+C92-AO92-AP92-AR92)","v":464.5},{"$f":"SUM(X92+F92)","v":3.5},null,{"$f":"SUM(AC92+H92)","v":125.9},{"$f":"SUM(AD92+I92)","v":11},{"$f":"SUM(AE92+J92)","v":17.600000000000001},{"$f":"SUM(AF92+K92)","v":473},{"$f":"SUM(AG92+L92)","v":119},{"$f":"SUM(AI92+M92)","v":0},{"$f":"SUM(AJ92+Q92)","v":295.5},{"$f":"SUM(AK92+R92)","v":17},{"$f":"SUM(AL92+S92)","v":10},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4041, \"=\" & A92,'Audit HD AR - School Level'!$Q$6:Q4041)","v":0},{"$f":"SUM(AS92-AQ92)*$BS$2","v":0},{"$f":"IF(BS92<0,BS92,0)","v":0},{"$f":"SUM(U92-AO92-AP92-AR92)","v":464.5}]
["D0230",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5279.8,null,null,6,3313.5,null,null,null,633.70000000000005,30,43.2,3598,306,null,0,1382,543,15,null,null,1655,18.100000000000001,230,34,135,175,0,1711308,"2022-04-15",13,"A",false,null,null,null,null,3572.7,6,null,633.70000000000005,30,43.2,3598,306,0,1382,543,15,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4042, \"=\" & A93,'Audit HD AR - School Level'!$Q$6:Q4042)","v":0},-67355,-67355,3572.7]
["D0267",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1854,null,null,29,1830.6,null,null,null,860.9,1,0.2,1912,285,null,0,672.5,533.5,12.5,null,null,12,0,0,0,0,0,0,424322,"2022-04-15",13,"A",false,null,null,null,null,1842,29,null,860.9,1,0.2,1912,285,0,672.5,533.5,12.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4043, \"=\" & A94,'Audit HD AR - School Level'!$Q$6:Q4043)","v":0.2},0,0,1842]
["D0271",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307,null,null,6.5,345,null,null,null,144,1,0,325,82,null,0,59,14,4,null,null,0,0,0,0,0,0,0,108927,"2022-04-15",13,"A",false,null,null,null,null,307,6.5,null,144,1,0,325,82,0,59,14,4,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4044, \"=\" & A95,'Audit HD AR - School Level'!$Q$6:Q4044)","v":0},0,0,307]
["D0275",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.3,null,null,0,69.5,null,null,null,0,0,0,74,11,null,0,31,0,0,null,null,0,0,0,0,0,0,0,65127,"2022-04-15",13,"A",false,null,null,null,null,73.3,0,null,0,0,0,74,11,0,31,0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4045, \"=\" & A96,'Audit HD AR - School Level'!$Q$6:Q4045)","v":0},0,0,73.3]
["D0283",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92.6,null,null,1.5,113.3,null,null,null,40.200000000000003,0,0,100,61,null,0,22.5,3.5,35.5,null,null,0,0,0,0,0,0,0,130205,"2022-04-15",13,"A",false,null,null,null,null,92.6,1.5,null,40.200000000000003,0,0,100,61,0,22.5,3.5,35.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4046, \"=\" & A97,'Audit HD AR - School Level'!$Q$6:Q4046)","v":6.4},0,0,92.6]
["D0285",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.7,null,null,2,138,null,null,null,0,0,0,132,50,null,0,21.5,16,0,null,null,1,0,0,0,0,0,0,43193,"2022-04-15",13,"A",false,null,null,null,null,124.7,2,null,0,0,0,132,50,0,21.5,16,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4047, \"=\" & A98,'Audit HD AR - School Level'!$Q$6:Q4047)","v":3.2},0,0,124.7]
["D0286",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369.3,null,null,3.5,361.1,null,null,null,90.6,5,0,384,205,null,0,114,6,14,null,null,0,0,0,0,0,0,0,194417,"2022-04-15",13,"A",false,null,null,null,null,369.3,3.5,null,90.6,5,0,384,205,0,114,6,14,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4048, \"=\" & A99,'Audit HD AR - School Level'!$Q$6:Q4048)","v":19.600000000000001},0,0,369.3]
["D0290",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2210,null,null,31.5,2363.5,null,null,null,676.6,41,11.5,2277,828,null,0,411,6,2,null,null,16,3.2,0,0,0,0,0,474368,"2022-04-15",13,"A",false,null,null,null,null,2190.8000000000002,31.5,null,676.6,41,11.5,2277,828,0,411,6,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4049, \"=\" & A100,'Audit HD AR - School Level'!$Q$6:Q4049)","v":24},0,0,2190.8000000000002]
["D0297",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282.5,null,null,0,269.5,null,null,null,52,17,7.7,285,63,null,0,70,10,17,null,null,0,0,0,0,0,0,0,135365,"2022-04-15",13,"A",false,null,null,null,null,282.5,0,null,52,17,7.7,285,63,0,70,10,17,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4050, \"=\" & A101,'Audit HD AR - School Level'!$Q$6:Q4050)","v":0},0,0,282.5]
["D0306",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,676.2,null,null,0,693.5,null,null,null,289.39999999999998,0,0,680,99,null,0,454,17,123,null,null,0,0,0,0,0,0,0,398834,"2022-04-15",13,"A",false,null,null,null,null,676.2,0,null,289.39999999999998,0,0,680,99,0,454,17,123,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4051, \"=\" & A102,'Audit HD AR - School Level'!$Q$6:Q4051)","v":0},0,0,676.2]
["D0351",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,null,null,4.5,194,null,null,null,17.3,28,95.3,196,83,null,0,59,2.5,21,null,null,0,0,0,0,0,0,0,172334,"2022-04-15",13,"A",false,null,null,null,null,186,4.5,null,17.3,28,95.3,196,83,0,59,2.5,21,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4052, \"=\" & A103,'Audit HD AR - School Level'!$Q$6:Q4052)","v":4.4000000000000004},0,0,186]
["D0358",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,null,null,3.5,363,null,null,null,125,0,0,392,111,null,0,90,20,4,null,null,39,3.6,75,13,73.75,65,0,134976,"2022-04-15",13,"A",false,null,null,null,null,373.4,3.5,null,125,0,0,392,111,0,90,20,4,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4053, \"=\" & A104,'Audit HD AR - School Level'!$Q$6:Q4053)","v":0},-886,-886,373.4]
["D0361",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743.5,null,null,11.5,790.8,null,null,null,95.3,60,134.30000000000001,769,326,null,0,392,39,1,null,null,0,1.6,9,3,9,0,0,484306,"2022-04-15",13,"A",false,null,null,null,null,738.9,11.5,null,95.3,60,134.30000000000001,769,326,0,392,39,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4054, \"=\" & A105,'Audit HD AR - School Level'!$Q$6:Q4054)","v":17.2},0,0,738.9]
["D0366",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381.7,null,null,8,433,null,null,null,71.5,0,0,396,129,null,0,134,7,41,null,null,6,0,1,0,1,0,0,236472,"2022-04-15",13,"A",false,null,null,null,null,375.7,8,null,71.5,0,0,396,129,0,134,7,41,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4055, \"=\" & A106,'Audit HD AR - School Level'!$Q$6:Q4055)","v":0.2},0,0,375.7]
["D0380",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569.4,null,null,22.5,564.29999999999995,null,null,null,170.4,1,0,620,89,null,0,293,54,64,null,null,0,0,0,0,0,0,0,327210,"2022-04-15",13,"A",false,null,null,null,null,569.4,22.5,null,170.4,1,0,620,89,0,293,54,64,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4056, \"=\" & A107,'Audit HD AR - School Level'!$Q$6:Q4056)","v":0},0,0,569.4]
["D0389",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566.9,null,null,10.5,615.5,null,null,null,147.19999999999999,0,0,591,270,null,0,166,393,27,null,null,0,0.9,0,0,0,0,0,179384,"2022-04-15",13,"A",false,null,null,null,null,566,10.5,null,147.19999999999999,0,0,591,270,0,166,393,27,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4057, \"=\" & A108,'Audit HD AR - School Level'!$Q$6:Q4057)","v":21.1},0,0,566]
["D0396",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612.4,null,null,6.5,628.6,null,null,null,143.1,2,0.1,628,146,null,0,174,109.5,33.5,null,null,1,0,13.5,3,13.5,15,0,167112,"2022-04-15",13,"A",false,null,null,null,null,608.4,6.5,null,143.1,2,0.1,628,146,0,174,109.5,33.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4058, \"=\" & A109,'Audit HD AR - School Level'!$Q$6:Q4058)","v":0},0,0,608.4]
["D0404",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647,null,null,9,708.2,null,null,null,184.8,2,0,672,249,null,0,223,212,13,null,null,4,0,1,0,0,6,0,214455,"2022-04-15",13,"A",false,null,null,null,null,643,9,null,184.8,2,0,672,249,0,223,212,13,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4059, \"=\" & A110,'Audit HD AR - School Level'!$Q$6:Q4059)","v":3.8},-709,-709,643]
["D0415",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902.5,null,null,4,962.8,null,null,null,217.2,4,1.4,915,318,null,0,265,14,21,null,null,1,0,10.5,1,9,1,0,267682,"2022-04-15",13,"A",false,null,null,null,null,900.5,4,null,217.2,4,1.4,915,318,0,265,14,21,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4060, \"=\" & A111,'Audit HD AR - School Level'!$Q$6:Q4060)","v":0.8},-1064,-1064,900.5]
["D0420",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669,null,null,6.5,687.2,null,null,null,136.4,0,0,684,214,null,0,90.5,129,36,null,null,4,0,0,4,0,4,0,178363,"2022-04-15",13,"A",false,null,null,null,null,661,6.5,null,136.4,0,0,684,214,0,90.5,129,36,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4061, \"=\" & A112,'Audit HD AR - School Level'!$Q$6:Q4061)","v":1.5},0,0,661]
["D0440",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777.1,null,null,17.5,792.1,null,null,null,364.9,12,14.3,814,231,null,0,338,7,14,null,null,0,0,0,0,0,0,0,236285,"2022-04-15",13,"A",false,null,null,null,null,777.1,17.5,null,364.9,12,14.3,814,231,0,338,7,14,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4062, \"=\" & A113,'Audit HD AR - School Level'!$Q$6:Q4062)","v":0},0,0,777.1]
["D0444",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273.5,null,null,6,291,null,null,null,147.5,1,0.2,286,46,null,0,145.5,11,69,null,null,0,0,0,0,0,0,0,137420,"2022-04-15",13,"A",false,null,null,null,null,273.5,6,null,147.5,1,0.2,286,46,0,145.5,11,69,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4063, \"=\" & A114,'Audit HD AR - School Level'!$Q$6:Q4063)","v":0},0,0,273.5]
["D0449",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618.9,null,null,9,637.79999999999995,null,null,null,180.5,0,0,641,76,null,0,327,73,32.5,null,null,1,0,0,0,0,0,1,331779,"2022-04-15",13,"A",false,null,null,null,null,617.9,9,null,180.5,0,0,641,76,0,327,73,32.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4064, \"=\" & A115,'Audit HD AR - School Level'!$Q$6:Q4064)","v":0},0,0,617.9]
["D0470",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2650.5,null,null,42,2818.7,null,null,null,760.1,519,948.9,2739,1520,null,0,667,11,3,null,null,35,5.3,0,0,0,0,0,790157,"2022-04-15",13,"A",false,null,null,null,null,2610.1999999999998,42,null,760.1,519,948.9,2739,1520,0,667,11,3,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4065, \"=\" & A116,'Audit HD AR - School Level'!$Q$6:Q4065)","v":146.69999999999999},0,0,2610.1999999999998]
["D0481",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258.2,null,null,5.5,262.5,null,null,null,82.1,1,0,271,76,null,0,90.5,12.5,36,null,null,0,0,0,0,0,0,0,205506,"2022-04-15",13,"A",false,null,null,null,null,258.2,5.5,null,82.1,1,0,271,76,0,90.5,12.5,36,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4066, \"=\" & A117,'Audit HD AR - School Level'!$Q$6:Q4066)","v":0},0,0,258.2]
["D0105",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360.9,null,null,0,364,null,null,null,115.1,26,57.2,362,140,null,0,125.5,8,14,null,null,0,0,0,0,0,0,0,256518,"2022-05-09",14,"A",false,null,null,null,null,{"$f":"SUM(U118+C118-AO118-AP118-AR118)","v":360.9},{"$f":"SUM(X118+F118)","v":0},null,{"$f":"SUM(AC118+H118)","v":115.1},{"$f":"SUM(AD118+I118)","v":26},{"$f":"SUM(AE118+J118)","v":57.2},{"$f":"SUM(AF118+K118)","v":362},{"$f":"SUM(AG118+L118)","v":140},{"$f":"SUM(AI118+M118)","v":0},{"$f":"SUM(AJ118+Q118)","v":125.5},{"$f":"SUM(AK118+R118)","v":8},{"$f":"SUM(AL118+S118)","v":14},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4067, \"=\" & A118,'Audit HD AR - School Level'!$Q$6:Q4067)","v":3.7},{"$f":"SUM(AS118-AQ118)*$BS$2","v":0},{"$f":"IF(BS118<0,BS118,0)","v":0},{"$f":"SUM(U118-AO118-AP118-AR118)","v":360.9}]
["D0110",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,null,null,2.5,192.6,null,null,null,67.599999999999994,0,0,182,54,null,0,130,2,0,null,null,0,0,0,0,0,0,0,192638,"2022-05-09",14,"A",false,null,null,null,null,176,2.5,null,67.599999999999994,0,0,182,54,0,130,2,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4068, \"=\" & A119,'Audit HD AR - School Level'!$Q$6:Q4068)","v":0},0,0,176]
["D0203",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2525.9,null,null,0,2465.1999999999998,null,null,null,464.1,138,341.7,2501,242,null,0,1394,865,37,null,null,24,3.4,0,0,0,0,0,915677,"2022-05-09",14,"A",false,null,null,null,null,2498.5,0,null,464.1,138,341.7,2501,242,0,1394,865,37,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4069, \"=\" & A120,'Audit HD AR - School Level'!$Q$6:Q4069)","v":0},0,0,2498.5]
["D0216",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210.5,null,null,9.5,189,null,null,null,47.8,96,505.4,230,140,null,0,15,64,2,null,null,0,0,0,0,0,0,0,90919,"2022-05-09",14,"A",false,null,null,null,null,210.5,9.5,null,47.8,96,505.4,230,140,0,15,64,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4070, \"=\" & A121,'Audit HD AR - School Level'!$Q$6:Q4070)","v":14.6},0,0,210.5]
["D0219",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,null,null,1.5,249.2,null,null,null,0,0,0,229,73,null,0,36,13,46,null,null,0,0,0,0,0,0,1,111822,"2022-05-09",14,"A",false,null,null,null,null,225,1.5,null,0,0,0,229,73,0,36,13,46,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4071, \"=\" & A122,'Audit HD AR - School Level'!$Q$6:Q4071)","v":0},0,0,225]
["D0231",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5688.7,null,null,10,5965.7,null,null,null,1458.2,157,337.3,5763,1089,null,0,1120,1451,3,null,null,0,0,0,0,0,0,1,1052017,"2022-05-09",14,"A",false,null,null,null,null,5688.7,10,null,1458.2,157,337.3,5763,1089,0,1120,1451,3,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4072, \"=\" & A123,'Audit HD AR - School Level'!$Q$6:Q4072)","v":0},0,0,5688.7]
["D0242",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96.5,null,null,0,103.5,null,null,null,14.3,4,14.6,104,26,null,0,29,0,4,null,null,0,0,0,0,0,0,0,45195,"2022-05-09",14,"A",false,null,null,null,null,96.5,0,null,14.3,4,14.6,104,26,0,29,0,4,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4073, \"=\" & A124,'Audit HD AR - School Level'!$Q$6:Q4073)","v":0},0,0,96.5]
["D0245",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.5,null,null,2,184,null,null,null,55.6,0,0,162,69,null,0,94,12,6,null,null,0,0,0,0,0,0,0,239745,"2022-05-09",14,"A",false,null,null,null,null,156.5,2,null,55.6,0,0,162,69,0,94,12,6,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4074, \"=\" & A125,'Audit HD AR - School Level'!$Q$6:Q4074)","v":4.4000000000000004},0,0,156.5]
["D0251",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314.5,null,null,0,345.5,null,null,null,162.5,0,0,315,99,null,0,181,3,3,null,null,1,0,0,0,0,0,0,352252,"2022-05-09",14,"A",false,null,null,null,null,313.5,0,null,162.5,0,0,315,99,0,181,3,3,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4075, \"=\" & A126,'Audit HD AR - School Level'!$Q$6:Q4075)","v":0},0,0,313.5]
["D0252",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497.9,null,null,5,473,null,null,null,195.3,0,0,514,170,null,0,173,148,69,null,null,0,0,0,0,0,0,0,203437,"2022-05-09",14,"A",false,null,null,null,null,497.9,5,null,195.3,0,0,514,170,0,173,148,69,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4076, \"=\" & A127,'Audit HD AR - School Level'!$Q$6:Q4076)","v":12.1},0,0,497.9]
["D0262",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3005.9,null,null,28.5,3015.2,null,null,null,750.9,97,292.7,3011,709,null,0,1434,38,42,null,null,55,5.3,52.5,10,41.5,50,0,819916,"2022-05-09",14,"A",false,null,null,null,null,2935.6,28.5,null,750.9,97,292.7,3011,709,0,1434,38,42,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4077, \"=\" & A128,'Audit HD AR - School Level'!$Q$6:Q4077)","v":0},-7799,-7799,2935.6]
["D0282",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,568,null,null,5,387.5,null,null,null,176,1,0,385,176,null,0,199,100,78,null,null,79,119.5,0,0,0,0,0,225358,"2022-05-09",14,"A",false,null,null,null,null,369.5,5,null,176,1,0,385,176,0,199,100,78,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4078, \"=\" & A129,'Audit HD AR - School Level'!$Q$6:Q4078)","v":14.4},0,0,369.5]
["D0289",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742,null,null,6,750,null,null,null,244.2,0,0,758,180,null,0,225,81.5,38.5,null,null,0,0.5,0,0,0,0,0,336546,"2022-05-09",14,"A",{"$f":"COUNTIF(A:A,A130)>1","v":false},null,null,null,null,741.5,6,null,244.2,0,0,758,180,0,225,81.5,38.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4079, \"=\" & A130,'Audit HD AR - School Level'!$Q$6:Q4079)","v":0},0,0,741.5]
["D0294",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357.9,null,null,10,358.9,null,null,null,70.8,0,0,385,128,null,0,98,15.5,5.5,null,null,0,0,0,0,0,0,0,232658,"2022-05-09",14,"A",false,null,null,null,null,357.9,10,null,70.8,0,0,385,128,0,98,15.5,5.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4080, \"=\" & A131,'Audit HD AR - School Level'!$Q$6:Q4080)","v":1.2},0,0,357.9]
["D0309",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1052.5999999999999,null,null,10.5,1056.5,null,null,null,147.69999999999999,25,87.4,987,433,null,0,391,115.5,131,null,null,87,6.9,1,4,1,0,0,506967,"2022-05-09",14,"A",false,null,null,null,null,954.7,10.5,null,147.69999999999999,25,87.4,987,433,0,391,115.5,131,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4081, \"=\" & A132,'Audit HD AR - School Level'!$Q$6:Q4081)","v":27.4},0,0,954.7]
["D0320",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1632.3,null,null,0,1534.4,null,null,null,337.9,5,13.6,1629,269,null,0,452,112,124,null,null,17,0,7.5,6,7.5,2.5,0,432144,"2022-05-09",{"$f":"IF(AW133=AW132,AX132,AX132+1)","v":14},"A",false,null,null,null,null,1609.3,0,null,337.9,5,13.6,1629,269,0,452,112,124,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4082, \"=\" & A133,'Audit HD AR - School Level'!$Q$6:Q4082)","v":0},0,0,1609.3]
["D0329",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381.6,null,null,8,433.9,null,null,null,149.80000000000001,2,0,404,50,null,0,228.5,60.5,10,null,null,0,0,0,0,0,0,0,271929,"2022-05-09",14,"A",false,null,null,null,null,381.6,8,null,149.80000000000001,2,0,404,50,0,228.5,60.5,10,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4083, \"=\" & A134,'Audit HD AR - School Level'!$Q$6:Q4083)","v":0},0,0,381.6]
["D0330",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440.5,null,null,6.5,444.2,null,null,null,231.9,0,0,457,69,null,0,319,5,116,null,null,2,0,0,0,0,0,0,345376,"2022-05-09",14,"A",false,null,null,null,null,438.5,6.5,null,231.9,0,0,457,69,0,319,5,116,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4084, \"=\" & A135,'Audit HD AR - School Level'!$Q$6:Q4084)","v":0},0,0,438.5]
["D0337",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807.5,null,null,11.5,858.5,null,null,null,187.8,0,0,835,300,null,0,550,64,1,null,null,4,0,0,0,0,0,0,510855,"2022-05-09",14,"A",false,null,null,null,null,803.5,11.5,null,187.8,0,0,835,300,0,550,64,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4085, \"=\" & A136,'Audit HD AR - School Level'!$Q$6:Q4085)","v":3.4},0,0,803.5]
["D0346",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524,null,null,6.5,572,null,null,null,222.1,3,0.2,538,218,null,0,297,71,42,null,null,3,0,0,0,0,0,0,315025,"2022-05-09",14,"A",false,null,null,null,null,521,6.5,null,222.1,3,0.2,538,218,0,297,71,42,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4086, \"=\" & A137,'Audit HD AR - School Level'!$Q$6:Q4086)","v":10.8},0,0,521]
["D0348",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1266,null,null,15.5,1312.6,null,null,null,345.9,3,0,1275,222,null,0,456,57,10,null,null,28,14.7,0,0,0,0,0,439259,"2022-05-09",14,"A",false,null,null,null,null,1223.3,15.5,null,345.9,3,0,1275,222,0,456,57,10,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4087, \"=\" & A138,'Audit HD AR - School Level'!$Q$6:Q4087)","v":0},0,0,1223.3]
["D0349",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253.5,null,null,2.5,263.89999999999998,null,null,null,71.900000000000006,13,22.6,262,76,null,0,10.5,4,0,null,null,0,0,0,0,0,0,0,39234,"2022-05-09",14,"A",false,null,null,null,null,253.5,2.5,null,71.900000000000006,13,22.6,262,76,0,10.5,4,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4088, \"=\" & A139,'Audit HD AR - School Level'!$Q$6:Q4088)","v":0.9},0,0,253.5]
["D0353",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1421.8,null,null,6.5,1492.7,null,null,null,448.1,27,5.9,1448,490,null,0,195,5,19,null,null,0,0.9,0,0,0,0,0,345506,"2022-05-09",14,"A",false,null,null,null,null,1420.9,6.5,null,448.1,27,5.9,1448,490,0,195,5,19,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4089, \"=\" & A140,'Audit HD AR - School Level'!$Q$6:Q4089)","v":17.899999999999999},0,0,1420.9]
["D0356",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382.7,null,null,3,421.9,null,null,null,82.5,0,0,470,86,null,0,140.69999999999999,51.9,36.200000000000003,null,null,0,0,0,0,0,0,0,257296,"2022-05-09",14,"A",false,null,null,null,null,382.7,3,null,82.5,0,0,470,86,0,140.69999999999999,51.9,36.200000000000003,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4090, \"=\" & A141,'Audit HD AR - School Level'!$Q$6:Q4090)","v":0},0,0,382.7]
["D0364",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731.7,null,null,5,771.2,null,null,null,347.1,9,12.9,770,227,null,0,213,100.5,26,null,null,0,0,0,0,0,0,0,184470,"2022-05-09",14,"A",false,null,null,null,null,731.7,5,null,347.1,9,12.9,770,227,0,213,100.5,26,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4091, \"=\" & A142,'Audit HD AR - School Level'!$Q$6:Q4091)","v":0},0,0,731.7]
["D0385",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6440.4,null,null,24,5629.8,null,null,null,980.5,114,228.5,5666,475,null,0,1751,3631,11,null,null,406,451.4,20,3,20,25,0,1611129,"2022-05-09",14,"A",false,null,null,null,null,5580,24,null,980.5,114,228.5,5666,475,0,1751,3631,11,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4092, \"=\" & A143,'Audit HD AR - School Level'!$Q$6:Q4092)","v":0},0,0,5580]
["D0386",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223.5,null,null,10,225.5,null,null,null,13.5,0,0,246,92,null,0,44,56,9,null,null,0,0,0,0,0,0,0,105027,"2022-05-09",14,"A",false,null,null,null,null,223.5,10,null,13.5,0,0,246,92,0,44,56,9,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4093, \"=\" & A144,'Audit HD AR - School Level'!$Q$6:Q4093)","v":2},0,0,223.5]
["D0394",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1587.5,null,null,15,1576,null,null,null,433,26,51.2,1590,274,null,0,594,4,7,null,null,46,0.2,24,0,24,30,0,249693,"2022-05-09",14,"A",false,null,null,null,null,1541.3,15,null,433,26,51.2,1590,274,0,594,4,7,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4094, \"=\" & A145,'Audit HD AR - School Level'!$Q$6:Q4094)","v":0},0,0,1541.3]
["D0395",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,null,null,0,274,null,null,null,117.8,0,0,287,89,null,0,64,3,1,null,null,0,0,0,0,0,0,2,149634,"2022-05-09",14,"A",false,null,null,null,null,285,0,null,117.8,0,0,287,89,0,64,3,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4095, \"=\" & A146,'Audit HD AR - School Level'!$Q$6:Q4095)","v":0},0,0,285]
["D0397",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514.5,null,null,1.5,177.5,null,null,null,80.900000000000006,0,0,167,47,null,0,127,14,10,null,null,179,0,510.5,172,510.5,450,0,195721,"2022-05-09",14,"A",false,null,null,null,null,163.5,1.5,null,80.900000000000006,0,0,167,47,0,127,14,10,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4096, \"=\" & A147,'Audit HD AR - School Level'!$Q$6:Q4096)","v":0},0,0,163.5]
["D0409",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1517.1,null,null,17,1687.7,null,null,null,134.6,6,4.0999999999999996,1566,767,null,0,239,544,55,null,null,3,0,0,0,0,0,0,352167,"2022-05-09",14,"A",false,null,null,null,null,1514.1,17,null,134.6,6,4.0999999999999996,1566,767,0,239,544,55,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4097, \"=\" & A148,'Audit HD AR - School Level'!$Q$6:Q4097)","v":70.599999999999994},0,0,1514.1]
["D0437",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5955.9,null,null,38,6224.4,null,null,null,1592.2,118,74.2,6042,1236,null,0,3014.5,1767,99.5,null,null,28,0.8,9.5,0,0,18,0,1760927,"2022-05-09",14,"A",false,null,null,null,null,5927.1,38,null,1592.2,118,74.2,6042,1236,0,3014.5,1767,99.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4098, \"=\" & A149,'Audit HD AR - School Level'!$Q$6:Q4098)","v":22.3},-6736,-6736,5927.1]
["D0439",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,487.5,null,null,7,463,null,null,null,159.9,0,0,502,130,null,0,47,33,20,null,null,0,0,0,0,0,0,0,101443,"2022-05-09",14,"A",false,null,null,null,null,487.5,7,null,159.9,0,0,502,130,0,47,33,20,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4099, \"=\" & A150,'Audit HD AR - School Level'!$Q$6:Q4099)","v":0},0,0,487.5]
["D0443",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6738,null,null,159.5,6969.2,null,null,null,2193.6,3290,12517.4,7100,4391,null,0,2724,1540,25,null,null,2,1.4,101.5,27,101.5,60,0,1456991,"2022-05-09",14,"A",false,null,null,null,null,6707.6,159.5,null,2193.6,3290,12517.4,7100,4391,0,2724,1540,25,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4100, \"=\" & A151,'Audit HD AR - School Level'!$Q$6:Q4100)","v":452.6},0,0,6707.6]
["D0450",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3699.4,null,null,20,3631.5,null,null,null,575.1,74,137.6,3626.1,835,null,0,2643,705,263,null,null,18,0,46.5,124.9,46.5,75,1,1216598,"2022-05-09",14,"A",false,null,null,null,null,3556.5,20,null,575.1,74,137.6,3626.1,835,0,2643,705,263,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4101, \"=\" & A152,'Audit HD AR - School Level'!$Q$6:Q4101)","v":0},0,0,3556.5]
["D0460",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847.5,null,null,0,856.1,null,null,null,200.6,12,35.299999999999997,850,117,null,0,83,60,57,null,null,0,0,0,0,0,0,0,190652,"2022-05-09",14,"A",false,null,null,null,null,847.5,0,null,200.6,12,35.299999999999997,850,117,0,83,60,57,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4102, \"=\" & A153,'Audit HD AR - School Level'!$Q$6:Q4102)","v":0},0,0,847.5]
["D0463",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320.5,null,null,4.5,339.5,null,null,null,90.1,0,0,332,107,null,0,140,18,14,null,null,0,0,0,0,0,0,0,79642,"2022-05-09",14,"A",false,null,null,null,null,320.5,4.5,null,90.1,0,0,332,107,0,140,18,14,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4103, \"=\" & A154,'Audit HD AR - School Level'!$Q$6:Q4103)","v":0.5},0,0,320.5]
["D0493",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,880.5,null,null,11,914.8,null,null,null,264.39999999999998,0,0,904,358,null,0,289.5,523.29999999999995,55,null,null,6,0.8,0,0,0,0,0,487150,"2022-05-09",14,"A",false,null,null,null,null,873.7,11,null,264.39999999999998,0,0,904,358,0,289.5,523.29999999999995,55,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4104, \"=\" & A155,'Audit HD AR - School Level'!$Q$6:Q4104)","v":16.8},0,0,873.7]
["D0494",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536.5,null,null,8.5,601,null,null,null,169.9,245,729.6,554,303,null,0,100.5,0,0,null,null,0,0,0,0,0,0,0,227860,"2022-05-09",14,"A",false,null,null,null,null,536.5,8.5,null,169.9,245,729.6,554,303,0,100.5,0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4105, \"=\" & A156,'Audit HD AR - School Level'!$Q$6:Q4105)","v":29.9},0,0,536.5]
["D0235",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,457.5,null,null,4.5,448,null,null,null,77.900000000000006,0,0,465,201,null,0,266,100,99,null,null,3,1,0,0,0,0,0,285960,"2022-05-13",15,"A",false,null,null,null,null,{"$f":"SUM(U157+C157-AO157-AP157-AR157)","v":453.5},{"$f":"SUM(X157+F157)","v":4.5},null,{"$f":"SUM(AC157+H157)","v":77.900000000000006},{"$f":"SUM(AD157+I157)","v":0},{"$f":"SUM(AE157+J157)","v":0},{"$f":"SUM(AF157+K157)","v":465},{"$f":"SUM(AG157+L157)","v":201},{"$f":"SUM(AI157+M157)","v":0},{"$f":"SUM(AJ157+Q157)","v":266},{"$f":"SUM(AK157+R157)","v":100},{"$f":"SUM(AL157+S157)","v":99},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4106, \"=\" & A157,'Audit HD AR - School Level'!$Q$6:Q4106)","v":12.7},{"$f":"SUM(AS157-AQ157)*$BS$2","v":0},{"$f":"IF(BS157<0,BS157,0)","v":0},{"$f":"SUM(U157-AO157-AP157-AR157)","v":453.5}]
["D0239",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633.5,null,null,0,618.6,null,null,null,151.9,0,0,639,186,null,0,180,17,61,null,null,0,0,0,0,0,0,0,285967,"2022-05-13",15,"A",false,null,null,null,null,633.5,0,null,151.9,0,0,639,186,0,180,17,61,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4107, \"=\" & A158,'Audit HD AR - School Level'!$Q$6:Q4107)","v":0},0,0,633.5]
["D0241",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,null,null,0,208.5,null,null,null,0,5,0,184,25,null,0,61,2,22,null,null,0,0,0,0,0,0,0,71427,"2022-05-13",15,"A",false,null,null,null,null,184,0,null,0,5,0,184,25,0,61,2,22,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4108, \"=\" & A159,'Audit HD AR - School Level'!$Q$6:Q4108)","v":0},0,0,184]
["D0258",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930.9,null,null,5.5,586.5,null,null,null,278,1,0.5,646,226,null,0,103,24,38,null,null,205,0.9,470,95,463,470,0,140349,"2022-05-13",15,"A",false,null,null,null,null,630,5.5,null,278,1,0.5,646,226,0,103,24,38,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4109, \"=\" & A160,'Audit HD AR - School Level'!$Q$6:Q4109)","v":2.7},-4963,-4963,630]
["D0263",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1720.5,null,null,21.5,1796,null,null,null,511.4,6,10.4,1777,406,null,0,285,45,12,null,null,0,0,0,0,0,0,0,362032,"2022-05-13",15,"A",false,null,null,null,null,1720.5,21.5,null,511.4,6,10.4,1777,406,0,285,45,12,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4110, \"=\" & A161,'Audit HD AR - School Level'!$Q$6:Q4110)","v":0},0,0,1720.5]
["D0264",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1102.0999999999999,null,null,5.5,1161.9000000000001,null,null,null,194.7,2,0.3,1118,222,null,0,468,69,10,null,null,0,0,0,0,0,0,0,309560,"2022-05-13",15,"A",false,null,null,null,null,1102.0999999999999,5.5,null,194.7,2,0.3,1118,222,0,468,69,10,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4111, \"=\" & A162,'Audit HD AR - School Level'!$Q$6:Q4111)","v":0},0,0,1102.0999999999999]
["D0291",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,0,68,null,null,null,11.1,0,0,64,23,null,0,25,2,8,null,null,0,0,0,0,0,0,0,79265,"2022-05-13",15,"A",false,null,null,null,null,63,0,null,11.1,0,0,64,23,0,25,2,8,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4112, \"=\" & A163,'Audit HD AR - School Level'!$Q$6:Q4112)","v":0.4},0,0,63]
["D0292",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,null,0,121.5,null,null,null,28.3,0,0,107,31,null,0,68,0,2,null,null,0,0,0,0,0,0,0,103244,"2022-05-13",15,"A",false,null,null,null,null,107,0,null,28.3,0,0,107,31,0,68,0,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4113, \"=\" & A164,'Audit HD AR - School Level'!$Q$6:Q4113)","v":0},0,0,107]
["D0310",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255.1,null,null,12.5,291,null,null,null,90,13,43.3,282,121,null,0,258,3,0,null,null,0,0,0,0,0,0,0,310285,"2022-05-13",15,"A",false,null,null,null,null,255.1,12.5,null,90,13,43.3,282,121,0,258,3,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4114, \"=\" & A165,'Audit HD AR - School Level'!$Q$6:Q4114)","v":6.7},0,0,255.1]
["D0311",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301.10000000000002,null,null,3,299.2,null,null,null,119.6,0,0,309,80,null,0,132,0,0,null,null,0,0,0,0,0,0,0,110095,"2022-05-13",15,"A",false,null,null,null,null,301.10000000000002,3,null,119.6,0,0,309,80,0,132,0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4115, \"=\" & A166,'Audit HD AR - School Level'!$Q$6:Q4115)","v":0},0,0,301.10000000000002]
["D0331",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,867.2,null,null,15.5,833.1,null,null,null,371.8,0,0,877,261,null,0,230.7,19,12.1,null,null,18,2.9,18,31,18,26.5,0,360816,"2022-05-13",15,"A",false,null,null,null,null,815.3,15.5,null,371.8,0,0,877,261,0,230.7,19,12.1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4116, \"=\" & A167,'Audit HD AR - School Level'!$Q$6:Q4116)","v":2},0,0,815.3]
["D0344",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,null,null,3.5,342.4,null,null,null,78,0,0,353,159,null,0,55,3,20,null,null,0,0,0,0,0,0,0,75190,"2022-05-13",15,"A",false,null,null,null,null,343,3.5,null,78,0,0,353,159,0,55,3,20,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4117, \"=\" & A168,'Audit HD AR - School Level'!$Q$6:Q4117)","v":11.3},0,0,343]
["D0369",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,null,null,3,218.5,null,null,null,65.900000000000006,4,1,182,66,null,0,23,2,2,null,null,0,0,0,0,0,0,0,51468,"2022-05-13",15,"A",false,null,null,null,null,175,3,null,65.900000000000006,4,1,182,66,0,23,2,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4118, \"=\" & A169,'Audit HD AR - School Level'!$Q$6:Q4118)","v":1.2},0,0,175]
["D0418",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2215,null,null,40.5,2414.6999999999998,null,null,null,692.5,62,116.4,2316,649,null,0,149,10,4,null,null,0,0,0,0,0,0,0,337672,"2022-05-13",15,"A",false,null,null,null,null,2215,40.5,null,692.5,62,116.4,2316,649,0,149,10,4,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4119, \"=\" & A170,'Audit HD AR - School Level'!$Q$6:Q4119)","v":9.5},0,0,2215]
["D0421",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422,null,null,3.5,421,null,null,null,87.4,0,0,437,103,null,0,153,8,18,null,null,0,0,0,0,0,0,0,119374,"2022-05-13",15,"A",false,null,null,null,null,422,3.5,null,87.4,0,0,437,103,0,153,8,18,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4120, \"=\" & A171,'Audit HD AR - School Level'!$Q$6:Q4120)","v":0},0,0,422]
["D0464",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1877.5,null,null,6.5,1930.5,null,null,null,286.3,27,43,1874,313,null,0,669,114,23,null,null,22,1.5,0,0,0,0,1,485414,"2022-05-13",15,"A",false,null,null,null,null,1854,6.5,null,286.3,27,43,1874,313,0,669,114,23,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4121, \"=\" & A172,'Audit HD AR - School Level'!$Q$6:Q4121)","v":0},0,0,1854]
["D0473",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1082,null,null,0,1079.5,null,null,null,459,3,6,1086,256,null,0,379.5,98,107.5,null,null,0,0,0,0,0,0,0,820519,"2022-05-13",15,"A",false,null,null,null,null,1082,0,null,459,3,6,1086,256,0,379.5,98,107.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4122, \"=\" & A173,'Audit HD AR - School Level'!$Q$6:Q4122)","v":3.9},0,0,1082]
["D0487",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408.6,null,null,11,421,null,null,null,109.4,0,0,416,216,null,0,32,344,40,null,null,9,2.6,0,3,0,0,0,149689,"2022-05-13",15,"A",false,null,null,null,null,394,11,null,109.4,0,0,416,216,0,32,344,40,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4123, \"=\" & A174,'Audit HD AR - School Level'!$Q$6:Q4123)","v":22.2},0,0,394]
["D0501",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12087.8,null,null,216,12691.1,null,null,null,2742.1,1202,1741.3,12381,6779,null,0,860,996,4,null,null,235,69.8,5,8,0,5,2,3021865,"2022-05-13",15,"A",false,null,null,null,null,11775,216,null,2742.1,1202,1741.3,12381,6779,0,860,996,4,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4124, \"=\" & A175,'Audit HD AR - School Level'!$Q$6:Q4124)","v":616},-3545,-3545,11775]
["D0505",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355.5,null,null,6,389.7,null,null,null,253,1,1.3,370,158,null,0,28.5,61,48,null,null,1,0,1,0,0.5,2,0,88744,"2022-05-13",15,"A",false,null,null,null,null,354.5,6,null,253,1,1.3,370,158,0,28.5,61,48,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4125, \"=\" & A176,'Audit HD AR - School Level'!$Q$6:Q4125)","v":10.3},-355,-355,354.5]
["D0107",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374,null,null,6.5,334.7,null,null,null,110.4,0,0,392,142,null,0,187,4,0,null,null,0,0,0,0,0,0,0,235054,"2022-05-17",16,"A",false,null,null,null,null,{"$f":"SUM(U177+C177-AO177-AP177-AR177)","v":374},{"$f":"SUM(X177+F177)","v":6.5},null,{"$f":"SUM(AC177+H177)","v":110.4},{"$f":"SUM(AD177+I177)","v":0},{"$f":"SUM(AE177+J177)","v":0},{"$f":"SUM(AF177+K177)","v":392},{"$f":"SUM(AG177+L177)","v":142},{"$f":"SUM(AI177+M177)","v":0},{"$f":"SUM(AJ177+Q177)","v":187},{"$f":"SUM(AK177+R177)","v":4},{"$f":"SUM(AL177+S177)","v":0},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4126, \"=\" & A177,'Audit HD AR - School Level'!$Q$6:Q4126)","v":1.8},{"$f":"SUM(AS177-AQ177)*$BS$2","v":0},{"$f":"IF(BS177<0,BS177,0)","v":0},{"$f":"SUM(U177-AO177-AP177-AR177)","v":374}]
["D0111",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333.9,null,null,3.5,322.2,null,null,null,59.1,1,0,343,78,null,0,182,12.5,18,null,null,0,0,0,0,0,0,0,225504,"2022-05-17",16,"A",false,null,null,null,null,333.9,3.5,null,59.1,1,0,343,78,0,182,12.5,18,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4127, \"=\" & A178,'Audit HD AR - School Level'!$Q$6:Q4127)","v":0},0,0,333.9]
["D0114",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,584,null,null,4.5,581.79999999999995,null,null,null,146.69999999999999,0,0,608.5,173,null,0,291,71,7,null,null,0,0,28.5,3.5,26.5,24,0,186173,"2022-05-17",16,"A",false,null,null,null,null,580.5,4.5,null,146.69999999999999,0,0,608.5,173,0,291,71,7,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4128, \"=\" & A179,'Audit HD AR - School Level'!$Q$6:Q4128)","v":0},-1418,-1418,580.5]
["D0200",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236.5,null,null,2.5,237.1,null,null,null,63.1,50,57.5,244,89,null,0,55,19,2,null,null,0,0,0,0,0,0,0,178349,"2022-05-17",16,"A",false,null,null,null,null,236.5,2.5,null,63.1,50,57.5,244,89,0,55,19,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4129, \"=\" & A180,'Audit HD AR - School Level'!$Q$6:Q4129)","v":0.9},0,0,236.5]
["D0209",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,null,2,150.9,null,null,null,0,35,143.30000000000001,132,46,null,0,26,4,33.5,null,null,0,0,0,0,0,0,0,61371,"2022-05-17",16,"A",false,null,null,null,null,126,2,null,0,35,143.30000000000001,132,46,0,26,4,33.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4130, \"=\" & A181,'Audit HD AR - School Level'!$Q$6:Q4130)","v":0.2},0,0,126]
["D0211",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645.9,null,null,0,653.70000000000005,null,null,null,249.6,6,0,653,173,null,0,106,48,32.5,null,null,0,0,0,0,0,0,1,222722,"2022-05-17",16,"A",false,null,null,null,null,645.9,0,null,249.6,6,0,653,173,0,106,48,32.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4131, \"=\" & A182,'Audit HD AR - School Level'!$Q$6:Q4131)","v":0},0,0,645.9]
["D0407",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792.5,null,null,6.5,854.7,null,null,null,309.89999999999998,5,0,812,317,null,0,99,1,17,null,null,0,0,0,0,0,0,0,252096,"2022-05-17",16,"A",false,null,null,null,null,792.5,6.5,null,309.89999999999998,5,0,812,317,0,99,1,17,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4132, \"=\" & A183,'Audit HD AR - School Level'!$Q$6:Q4132)","v":9.5},0,0,792.5]
["D0428",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2733.1,null,null,47,2879.4,null,null,null,627.6,505,1511.9,2846,1467,null,0,156,0,0,null,null,0,0,0,0,0,0,0,63289,"2022-05-17",16,"A",false,null,null,null,null,2733.1,47,null,627.6,505,1511.9,2846,1467,0,156,0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4133, \"=\" & A184,'Audit HD AR - School Level'!$Q$6:Q4133)","v":131.19999999999999},0,0,2733.1]
["D0489",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3124.5,null,null,30,3094.8,null,null,null,658.7,150,451.5,3172,929,null,0,789,92.5,1,null,null,30,5.0999999999999996,18.5,24,7,19,2,591182,"2022-05-17",16,"A",false,null,null,null,null,3065.4,30,null,658.7,150,451.5,3172,929,0,789,92.5,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4134, \"=\" & A185,'Audit HD AR - School Level'!$Q$6:Q4134)","v":5.6},-8154,-8154,3065.4]
["D0490",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1751.3,null,null,23,1850.7,null,null,null,295.7,22,6.2,1789,823,null,0,681,0,0,null,null,17,10.3,3.5,1,2,15,0,528866,"2022-05-17",16,"A",false,null,null,null,null,1723,23,null,295.7,22,6.2,1789,823,0,681,0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4135, \"=\" & A186,'Audit HD AR - School Level'!$Q$6:Q4135)","v":59.5},-1064,-1064,1723]
["D0210",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,998.7,null,null,12.5,997.2,null,null,null,304.60000000000002,233,964,1013,437,null,0,146,1,0,null,null,5,0.7,60.5,10,60.5,35,0,396682,"2022-05-24",17,"A",false,null,null,null,null,{"$f":"SUM(U187+C187-AO187-AP187-AR187)","v":983},{"$f":"SUM(X187+F187)","v":12.5},null,{"$f":"SUM(AC187+H187)","v":304.60000000000002},{"$f":"SUM(AD187+I187)","v":233},{"$f":"SUM(AE187+J187)","v":964},{"$f":"SUM(AF187+K187)","v":1013},{"$f":"SUM(AG187+L187)","v":437},{"$f":"SUM(AI187+M187)","v":0},{"$f":"SUM(AJ187+Q187)","v":146},{"$f":"SUM(AK187+R187)","v":1},{"$f":"SUM(AL187+S187)","v":0},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4136, \"=\" & A187,'Audit HD AR - School Level'!$Q$6:Q4136)","v":27.8},{"$f":"SUM(AS187-AQ187)*$BS$2","v":0},{"$f":"IF(BS187<0,BS187,0)","v":0},{"$f":"SUM(U187-AO187-AP187-AR187)","v":983}]
["D0214",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1453,null,null,14.5,1544.5,null,null,null,472.1,405,1421.1,1475,618,null,0,193,151,0,null,null,13,4.5,70,1,0,60.5,0,345374,"2022-05-24",17,"A",false,null,null,null,null,1434.5,14.5,null,472.1,405,1421.1,1475,618,0,193,151,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4137, \"=\" & A188,'Audit HD AR - School Level'!$Q$6:Q4137)","v":30.9},-49630,-49630,1434.5]
["D0215",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602,null,null,7,675,null,null,null,160.6,89,228.3,619,241,null,0,68,43,3,null,null,0,0,0,0,0,0,0,211558,"2022-05-24",17,"A",false,null,null,null,null,602,7,null,160.6,89,228.3,619,241,0,68,43,3,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4138, \"=\" & A189,'Audit HD AR - School Level'!$Q$6:Q4138)","v":8.1},0,0,602]
["D0220",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196.8,null,null,2,202.7,null,null,null,55.3,17,27.3,205,56,null,0,32,11.5,5.5,null,null,0,0,0,0,0,0,0,86223,"2022-05-24",17,"A",false,null,null,null,null,196.8,2,null,55.3,17,27.3,205,56,0,32,11.5,5.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4139, \"=\" & A190,'Audit HD AR - School Level'!$Q$6:Q4139)","v":0},0,0,196.8]
["D0254",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452.5,null,null,8.5,482.2,null,null,null,123.6,4,8.3000000000000007,474,123,null,0,109,15,3,null,null,0,0,0,0,0,0,0,252479,"2022-05-24",17,"A",false,null,null,null,null,452.5,8.5,null,123.6,4,8.3000000000000007,474,123,0,109,15,3,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4140, \"=\" & A191,'Audit HD AR - School Level'!$Q$6:Q4140)","v":0},0,0,452.5]
["D0255",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208.3,null,null,3.5,218.6,null,null,null,108.9,0,0,219,63,null,0,62,5,4,null,null,0,0,0,0,0,0,0,82856,"2022-05-24",17,"A",false,null,null,null,null,208.3,3.5,null,108.9,0,0,219,63,0,62,5,4,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4141, \"=\" & A192,'Audit HD AR - School Level'!$Q$6:Q4141)","v":0},0,0,208.3]
["D0287",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615,null,null,6.5,601.1,null,null,null,276,0,0,635,169,null,0,401,14,6,null,null,1,0,0,0,0,0,0,377630,"2022-05-24",17,"A",false,null,null,null,null,614,6.5,null,276,0,0,635,169,0,401,14,6,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4142, \"=\" & A193,'Audit HD AR - School Level'!$Q$6:Q4142)","v":0},0,0,614]
["D0307",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417,null,null,1.5,480,null,null,null,119.5,15,28.7,422,92,null,0,201,1,1,null,null,0,0,0,0,0,0,0,296568,"2022-05-24",17,"A",{"$f":"COUNTIF(A:A,A194)>1","v":false},null,null,null,null,417,1.5,null,119.5,15,28.7,422,92,0,201,1,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4143, \"=\" & A194,'Audit HD AR - School Level'!$Q$6:Q4143)","v":0},0,0,417]
["D0308",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4008.4,null,null,95.5,4367.6000000000004,null,null,null,1169.5,133,429.4,4097,2312,null,0,98,450,5,null,null,114,14.3,0,38,0,80,0,347842,"2022-05-24",17,"A",false,null,null,null,null,3842.1,95.5,null,1169.5,133,429.4,4097,2312,0,98,450,5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4144, \"=\" & A195,'Audit HD AR - School Level'!$Q$6:Q4144)","v":213.8},0,0,3842.1]
["D0314",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127.6,null,null,0,121,null,null,null,26.8,0,0,117,31,null,0,29,1.5,18,null,null,13,0,0,0,0,0,0,63389,"2022-05-24",17,"A",false,null,null,null,null,114.6,0,null,26.8,0,0,117,31,0,29,1.5,18,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4145, \"=\" & A196,'Audit HD AR - School Level'!$Q$6:Q4145)","v":0},0,0,114.6]
["D0333",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1101.8,null,null,7.5,1083.5,null,null,null,188.7,12,5.6,1122,401,null,0,165,74,23,null,null,0,0,0,0,0,0,0,374555,"2022-05-24",{"$f":"IF(AW197=AW196,AX196,AX196+1)","v":17},"A",false,null,null,null,null,1101.8,7.5,null,188.7,12,5.6,1122,401,0,165,74,23,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4147, \"=\" & A197,'Audit HD AR - School Level'!$Q$6:Q4147)","v":8.1},0,0,1101.8]
["D0334",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153.9,null,null,0,156,null,null,null,60.9,0,0,154,64,null,0,22,4,17,null,null,0,0.9,20.5,0,20.5,0,0,73321,"2022-05-24",17,"A",false,null,null,null,null,153,0,null,60.9,0,0,154,64,0,22,4,17,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4148, \"=\" & A198,'Audit HD AR - School Level'!$Q$6:Q4148)","v":3.7},0,0,153]
["D0341",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570,null,null,8.5,570.70000000000005,null,null,null,60.8,0,0,589,205,null,0,249,34.5,14,null,null,1,0,0,0,0,0,0,424662,"2022-05-24",17,"A",false,null,null,null,null,569,8.5,null,60.8,0,0,589,205,0,249,34.5,14,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4149, \"=\" & A199,'Audit HD AR - School Level'!$Q$6:Q4149)","v":2.2999999999999998},0,0,569]
["D0350",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303.5,null,null,6.5,319,null,null,null,107.1,32,102.4,320,124,null,0,58.5,0,20,null,null,0,0,0,0,0,0,0,55349,"2022-05-24",17,"A",false,null,null,null,null,303.5,6.5,null,107.1,32,102.4,320,124,0,58.5,0,20,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4150, \"=\" & A200,'Audit HD AR - School Level'!$Q$6:Q4150)","v":4.5999999999999996},0,0,303.5]
["D0355",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409.2,null,null,0,436.9,null,null,null,150.80000000000001,0,0,469,127,null,0,52.1,10.199999999999999,39.200000000000003,null,null,0,0,0,0,0,0,0,67659,"2022-05-24",17,"A",false,null,null,null,null,409.2,0,null,150.80000000000001,0,0,469,127,0,52.1,10.199999999999999,39.200000000000003,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4151, \"=\" & A201,'Audit HD AR - School Level'!$Q$6:Q4151)","v":0},0,0,409.2]
["D0360",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230.3,null,null,5,245.9,null,null,null,84.7,0,0,241,114,null,0,44,0,5,null,null,3,1.4,0,0,0,0,0,32301,"2022-05-24",17,"A",false,null,null,null,null,225.9,5,null,84.7,0,0,241,114,0,44,0,5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4152, \"=\" & A202,'Audit HD AR - School Level'!$Q$6:Q4152)","v":9.5},0,0,225.9]
["D0363",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930,null,null,14,964,null,null,null,268.5,109,512,963,307,null,0,45,636,20,null,null,0,0,0,0,0,0,0,256105,"2022-05-24",17,"A",false,null,null,null,null,930,14,null,268.5,109,512,963,307,0,45,636,20,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4153, \"=\" & A203,'Audit HD AR - School Level'!$Q$6:Q4153)","v":0},0,0,930]
["D0382",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1131,null,null,16.5,1175.7,null,null,null,226.1,70,346.7,1153,384,null,0,143,229.5,7.5,null,null,7,0,107,17,107,90,0,226735,"2022-05-24",17,"A",false,null,null,null,null,1107,16.5,null,226.1,70,346.7,1153,384,0,143,229.5,7.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4154, \"=\" & A204,'Audit HD AR - School Level'!$Q$6:Q4154)","v":4.2},0,0,1107]
["D0387",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,null,null,5,174,null,null,null,45.3,0,0,162,72,null,0,131.5,7,21,null,null,0,0,0,0,0,0,0,145080,"2022-05-24",17,"A",false,null,null,null,null,150,5,null,45.3,0,0,162,72,0,131.5,7,21,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4155, \"=\" & A205,'Audit HD AR - School Level'!$Q$6:Q4155)","v":4.5999999999999996},0,0,150]
["D0388",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335.3,null,null,2,405.9,null,null,null,158.69999999999999,0,0,392,73,null,0,35,16,17,null,null,0,0,0,0,0,0,2,128488,"2022-05-24",17,"A",false,null,null,null,null,335.3,2,null,158.69999999999999,0,0,392,73,0,35,16,17,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4156, \"=\" & A206,'Audit HD AR - School Level'!$Q$6:Q4156)","v":0},0,0,335.3]
["D0393",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,null,null,7,360.5,null,null,null,128.19999999999999,0,0,364,125,null,0,78,5,56,null,null,0,0,0,0,0,0,0,103502,"2022-05-24",17,"A",false,null,null,null,null,350,7,null,128.19999999999999,0,0,364,125,0,78,5,56,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4157, \"=\" & A207,'Audit HD AR - School Level'!$Q$6:Q4157)","v":2.1},0,0,350]
["D0400",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1008.1,null,null,8,809.4,null,null,null,262.2,3,8.8000000000000007,798,146,null,0,204.5,16,8,null,null,83,145.69999999999999,18.5,4,15.5,20,0,412608,"2022-05-24",17,"A",false,null,null,null,null,775.4,8,null,262.2,3,8.8000000000000007,798,146,0,204.5,16,8,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4158, \"=\" & A208,'Audit HD AR - School Level'!$Q$6:Q4158)","v":0},-2127,-2127,775.4]
["D0410",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573.1,null,null,7,565.6,null,null,null,309.2,9,36.5,579,133,null,0,143,25,34,null,null,6,0.6,3.5,3,3,3,0,205926,"2022-05-24",17,"A",false,null,null,null,null,563.5,7,null,309.2,9,36.5,579,133,0,143,25,34,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4159, \"=\" & A209,'Audit HD AR - School Level'!$Q$6:Q4159)","v":0},-355,-355,563.5]
["D0412",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405.3,null,null,0,422.5,null,null,null,110.4,0,0,408,86,null,0,113,6,19,null,null,0,0,0,0,0,0,0,237219,"2022-05-24",17,"A",false,null,null,null,null,405.3,0,null,110.4,0,0,408,86,0,113,6,19,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4160, \"=\" & A210,'Audit HD AR - School Level'!$Q$6:Q4160)","v":0},0,0,405.3]
["D0429",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317.7,null,null,3,340.4,null,null,null,101.7,0,0,326,35,null,0,68.5,19,9,null,null,0,0,0,0,0,0,0,97210,"2022-05-24",17,"A",false,null,null,null,null,317.7,3,null,101.7,0,0,326,35,0,68.5,19,9,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4161, \"=\" & A211,'Audit HD AR - School Level'!$Q$6:Q4161)","v":0},0,0,317.7]
["D0430",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,null,4.5,519.5,null,null,null,131.9,8,14.9,513,235,null,0,251.5,17,30.5,null,null,1,0,0,0,0,0,0,287326,"2022-05-24",17,"A",false,null,null,null,null,499,4.5,null,131.9,8,14.9,513,235,0,251.5,17,30.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4162, \"=\" & A212,'Audit HD AR - School Level'!$Q$6:Q4162)","v":18.600000000000001},0,0,499]
["D0431",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732.9,null,null,6.5,736,null,null,null,374.1,0,0,749,313,null,0,70.5,12,31,null,null,0,0,0,0,0,0,0,137456,"2022-05-24",17,"A",false,null,null,null,null,732.9,6.5,null,374.1,0,0,749,313,0,70.5,12,31,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4163, \"=\" & A213,'Audit HD AR - School Level'!$Q$6:Q4163)","v":19.100000000000001},0,0,732.9]
["D0453",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3552.2,null,null,40.5,3590.2,null,null,null,470.9,30,15.8,3594,1351,null,0,769,92,11,null,null,84,0,0,0,0,0,0,683322,"2022-05-24",17,"A",false,null,null,null,null,3468.2,40.5,null,470.9,30,15.8,3594,1351,0,769,92,11,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4164, \"=\" & A214,'Audit HD AR - School Level'!$Q$6:Q4164)","v":59.2},0,0,3468.2]
["D0458",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2872.1,null,null,6,2579.9,null,null,null,629.20000000000005,41,60.5,2693,243,null,0,1365,1130,4,null,null,201,6.3,55,7,23.5,47,1,953468,"2022-05-24",17,"A",false,null,null,null,null,2657.8,6,null,629.20000000000005,41,60.5,2693,243,0,1365,1130,4,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4165, \"=\" & A215,'Audit HD AR - School Level'!$Q$6:Q4165)","v":0},-22334,-22334,2657.8]
["D0459",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220.3,null,null,3.5,237.5,null,null,null,39.799999999999997,6,11.2,230,92,null,0,66,4,16,null,null,0,0,0,0,0,0,0,111569,"2022-05-24",17,"A",false,null,null,null,null,220.3,3.5,null,39.799999999999997,6,11.2,230,92,0,66,4,16,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4166, \"=\" & A216,'Audit HD AR - School Level'!$Q$6:Q4166)","v":4.7},0,0,220.3]
["D0482",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233.3,null,null,1.5,231,null,null,null,79.3,13,18.100000000000001,245,60,null,0,35.5,0,22.5,null,null,0,0,0,0,0,0,0,93059,"2022-05-24",17,"A",false,null,null,null,null,233.3,1.5,null,79.3,13,18.100000000000001,245,60,0,35.5,0,22.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4167, \"=\" & A217,'Audit HD AR - School Level'!$Q$6:Q4167)","v":0},0,0,233.3]
["D0323",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1218.5999999999999,null,null,10.5,1164,null,null,null,246.1,5,0,1245,217,null,0,828.7,113.8,1,null,null,4,0.6,0,0,0,0,0,720205,"2022-05-24",17,"A",false,null,null,null,null,{"$f":"SUM(U218+C218-AO218-AP218-AR218)","v":1214},{"$f":"SUM(X218+F218)","v":10.5},null,{"$f":"SUM(AC218+H218)","v":246.1},{"$f":"SUM(AD218+I218)","v":5},{"$f":"SUM(AE218+J218)","v":0},{"$f":"SUM(AF218+K218)","v":1245},{"$f":"SUM(AG218+L218)","v":217},{"$f":"SUM(AI218+M218)","v":0},{"$f":"SUM(AJ218+Q218)","v":828.7},{"$f":"SUM(AK218+R218)","v":113.8},{"$f":"SUM(AL218+S218)","v":1},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4168, \"=\" & A218,'Audit HD AR - School Level'!$Q$6:Q4168)","v":0},{"$f":"SUM(AS218-AQ218)*$BS$2","v":0},{"$f":"IF(BS218<0,BS218,0)","v":0},{"$f":"SUM(U218-AO218-AP218-AR218)","v":1214}]
["D0438",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354.5,null,null,7,366.3,null,null,null,183.2,7,1.6,370,94,null,0,97,2,9,null,null,0,0,0,0,0,0,0,193645,"2022-05-24",17,"A",false,null,null,null,null,354.5,7,null,183.2,7,1.6,370,94,0,97,2,9,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4169, \"=\" & A219,'Audit HD AR - School Level'!$Q$6:Q4169)","v":0},0,0,354.5]
["D0506",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484,null,null,16,1507.6,null,null,null,526.5,0,0,1526,571,null,0,589,87,510.5,null,null,4,0,0,0,0,0,0,852661,"2022-05-24",17,"A",false,null,null,null,null,{"$f":"SUM(U220+C220-AO220-AP220-AR220)","v":1480},{"$f":"SUM(X220+F220)","v":16},null,{"$f":"SUM(AC220+H220)","v":526.5},{"$f":"SUM(AD220+I220)","v":0},{"$f":"SUM(AE220+J220)","v":0},{"$f":"SUM(AF220+K220)","v":1526},{"$f":"SUM(AG220+L220)","v":571},{"$f":"SUM(AI220+M220)","v":0},{"$f":"SUM(AJ220+Q220)","v":589},{"$f":"SUM(AK220+R220)","v":87},{"$f":"SUM(AL220+S220)","v":510.5},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4170, \"=\" & A220,'Audit HD AR - School Level'!$Q$6:Q4170)","v":13.8},{"$f":"SUM(AS220-AQ220)*$BS$2","v":0},{"$f":"IF(BS220<0,BS220,0)","v":0},{"$f":"SUM(U220-AO220-AP220-AR220)","v":1480}]
["D0225",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,3,123,null,null,null,5,11,17.399999999999999,102,40,null,0,4,0,14,null,null,0,0,0,0,0,0,0,33461,"2022-05-27",18,"A",false,null,null,null,null,{"$f":"SUM(U221+C221-AO221-AP221-AR221)","v":96},{"$f":"SUM(X221+F221)","v":3},null,{"$f":"SUM(AC221+H221)","v":5},{"$f":"SUM(AD221+I221)","v":11},{"$f":"SUM(AE221+J221)","v":17.399999999999999},{"$f":"SUM(AF221+K221)","v":102},{"$f":"SUM(AG221+L221)","v":40},{"$f":"SUM(AI221+M221)","v":0},{"$f":"SUM(AJ221+Q221)","v":4},{"$f":"SUM(AK221+R221)","v":0},{"$f":"SUM(AL221+S221)","v":14},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4171, \"=\" & A221,'Audit HD AR - School Level'!$Q$6:Q4171)","v":1.8},{"$f":"SUM(AS221-AQ221)*$BS$2","v":0},{"$f":"IF(BS221<0,BS221,0)","v":0},{"$f":"SUM(U221-AO221-AP221-AR221)","v":96}]
["D0226",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360.5,null,null,3.5,374.4,null,null,null,88.2,24,65.3,371,104,null,0,52,8,9,null,null,0,0,0,0,0,0,0,96970,"2022-05-27",18,"A",false,null,null,null,null,360.5,3.5,null,88.2,24,65.3,371,104,0,52,8,9,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4172, \"=\" & A222,'Audit HD AR - School Level'!$Q$6:Q4172)","v":0},0,0,360.5]
["D0227",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287,null,null,0,293.5,null,null,null,42.6,5,5.2,292,68,null,0,144,16,4,null,null,0,0,0,0,0,0,0,156021,"2022-05-27",18,"A",false,null,null,null,null,287,0,null,42.6,5,5.2,292,68,0,144,16,4,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4173, \"=\" & A223,'Audit HD AR - School Level'!$Q$6:Q4173)","v":0},0,0,287]
["D0233",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28447.9,null,null,53.3,29338.9,null,null,null,7448.8,2413,3472.6,28438,5088,null,0,5293,256,6,null,null,301,0.8,0,80,0,0,0,6050237,"2022-05-27",18,"A",false,null,null,null,null,28066.1,53.3,null,7448.8,2413,3472.6,28438,5088,0,5293,256,6,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4174, \"=\" & A224,'Audit HD AR - School Level'!$Q$6:Q4174)","v":102.8},0,0,28066.1]
["D0281",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,null,null,4,389.5,null,null,null,144.5,0,0,388,130,null,0,104.5,12.5,1,null,null,0,0,0,0,0,0,0,203289,"2022-05-27",18,"A",false,null,null,null,null,375,4,null,144.5,0,0,388,130,0,104.5,12.5,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4176, \"=\" & A225,'Audit HD AR - School Level'!$Q$6:Q4176)","v":3},0,0,375]
["D0293",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307.5,null,null,1.5,301.3,null,null,null,131.6,3,0.3,313,48,null,0,76,27,0,null,null,0,0,0,0,0,0,0,89804,"2022-05-27",18,"A",false,null,null,null,null,307.5,1.5,null,131.6,3,0.3,313,48,0,76,27,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4177, \"=\" & A226,'Audit HD AR - School Level'!$Q$6:Q4177)","v":0},0,0,307.5]
["D0300",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308,null,null,2,328.5,null,null,null,56.4,0,0,316,95,null,0,182,0,8.5,null,null,0,0,0,0,0,0,0,302527,"2022-05-27",18,"A",false,null,null,null,null,308,2,null,56.4,0,0,316,95,0,182,0,8.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4178, \"=\" & A227,'Audit HD AR - School Level'!$Q$6:Q4178)","v":0.1},0,0,308]
["D0303",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,null,null,7,284.8,null,null,null,163.5,33,73.400000000000006,285,81,null,0,27.5,2.5,1,null,null,0,0,0,0,0,0,0,100625,"2022-05-27",18,"A",false,null,null,null,null,269,7,null,163.5,33,73.400000000000006,285,81,0,27.5,2.5,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4179, \"=\" & A228,'Audit HD AR - School Level'!$Q$6:Q4179)","v":0},0,0,269]
["D0305",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6654.9,null,null,81,7038.8,null,null,null,1490.6,475,1178.5,6797,3017,null,0,1141,663.5,2,null,null,118,4.7,34,14,24,40,1,1079481,"2022-05-27",18,"A",false,null,null,null,null,6518.2,81,null,1490.6,475,1178.5,6797,3017,0,1141,663.5,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4180, \"=\" & A229,'Audit HD AR - School Level'!$Q$6:Q4180)","v":176.8},-7090,-7090,6518.2]
["D0316",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,null,null,2,180.5,null,null,null,23,19,53.8,171,73,null,0,41,1,33,null,null,0,0,0,0,0,0,0,122869,"2022-05-27",18,"A",false,null,null,null,null,166,2,null,23,19,53.8,171,73,0,41,1,33,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4181, \"=\" & A230,'Audit HD AR - School Level'!$Q$6:Q4181)","v":3.9},0,0,166]
["D0321",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1020,null,null,14,1085,null,null,null,279.7,0,0,1062,383,null,0,366,68,1,null,null,0,0,0,0,0,0,2,129802,"2022-05-27",18,"A",false,null,null,null,null,1020,14,null,279.7,0,0,1062,383,0,366,68,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4182, \"=\" & A231,'Audit HD AR - School Level'!$Q$6:Q4182)","v":5.7},0,0,1020]
["D0332",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,null,null,3,182.2,null,null,null,54,0,0,217,47,null,0,88,1,1,null,null,0,0,0,0,0,0,0,195312,"2022-05-27",18,"A",false,null,null,null,null,209,3,null,54,0,0,217,47,0,88,1,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4183, \"=\" & A232,'Audit HD AR - School Level'!$Q$6:Q4183)","v":0},0,0,209]
["D0342",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432,null,null,8,463.5,null,null,null,156.19999999999999,0,0,450,106,null,0,207,3,1,null,null,1,0,0,0,0,0,0,238118,"2022-05-27",18,"A",false,null,null,null,null,431,8,null,156.19999999999999,0,0,450,106,0,207,3,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4184, \"=\" & A233,'Audit HD AR - School Level'!$Q$6:Q4184)","v":0},0,0,431]
["D0413",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1654.7,null,null,17.5,1821.6,null,null,null,541.5,38,94.4,1706,783,null,0,509,1054,14,null,null,0,0,0,0,0,0,0,610312,"2022-05-27",18,"A",false,null,null,null,null,1654.7,17.5,null,541.5,38,94.4,1706,783,0,509,1054,14,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4185, \"=\" & A234,'Audit HD AR - School Level'!$Q$6:Q4185)","v":60.5},0,0,1654.7]
["D0445",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1636.4,null,null,48,1744.3,null,null,null,303.2,227,464.8,1732,1153,null,0,367,1,5,null,null,9,5.7,31,0,31,25,0,603201,"2022-05-27",18,"A",false,null,null,null,null,1621.7,48,null,303.2,227,464.8,1732,1153,0,367,1,5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4186, \"=\" & A235,'Audit HD AR - School Level'!$Q$6:Q4186)","v":121.1},0,0,1621.7]
["D0106",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107.5,null,null,4.5,114,null,null,null,72.8,18,71.3,117,58,null,0,30,0,0,null,null,0,0,0,0,0,0,0,41647,"2022-06-03",19,"A",false,null,null,null,null,{"$f":"SUM(U236+C236-AO236-AP236-AR236)","v":107.5},{"$f":"SUM(X236+F236)","v":4.5},null,{"$f":"SUM(AC236+H236)","v":72.8},{"$f":"SUM(AD236+I236)","v":18},{"$f":"SUM(AE236+J236)","v":71.3},{"$f":"SUM(AF236+K236)","v":117},{"$f":"SUM(AG236+L236)","v":58},{"$f":"SUM(AI236+M236)","v":0},{"$f":"SUM(AJ236+Q236)","v":30},{"$f":"SUM(AK236+R236)","v":0},{"$f":"SUM(AL236+S236)","v":0},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4187, \"=\" & A236,'Audit HD AR - School Level'!$Q$6:Q4187)","v":3.7},{"$f":"SUM(AS236-AQ236)*$BS$2","v":0},{"$f":"IF(BS236<0,BS236,0)","v":0},{"$f":"SUM(U236-AO236-AP236-AR236)","v":107.5}]
["D0112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1294.7,null,null,4.5,438,null,null,null,127.8,0,0,460,158,null,0,232,0,0,null,null,9,0,2224,841,1957,2200,0,298917,"2022-06-03",19,"A",false,null,null,null,null,444.7,4.5,null,127.8,0,0,460,158,0,232,0,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4188, \"=\" & A237,'Audit HD AR - School Level'!$Q$6:Q4188)","v":0.7},-189303,-189303,444.7]
["D0347",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284.5,null,null,3,307,null,null,null,121.8,30,85.9,293,115,null,0,114.5,151.5,21,null,null,0,0,0,0,0,0,0,178094,"2022-06-03",19,"A",false,null,null,null,null,284.5,3,null,121.8,30,85.9,293,115,0,114.5,151.5,21,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4189, \"=\" & A238,'Audit HD AR - School Level'!$Q$6:Q4189)","v":4.7},0,0,284.5]
["D0352",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874,null,null,19,935.5,null,null,null,221.8,55,129.5,912,317,null,0,148,6,5,null,null,1,0,13.5,8,10,0,0,208492,"2022-06-03",19,"A",false,null,null,null,null,865,19,null,221.8,55,129.5,912,317,0,148,6,5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4190, \"=\" & A239,'Audit HD AR - School Level'!$Q$6:Q4190)","v":6.3},-2482,-2482,865]
["D0362",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,845.9,null,null,8,845.1,null,null,null,389.3,3,0.3,875,285,null,0,630,27,6,null,null,2,0,0,0,0,0,0,522706,"2022-06-03",19,"A",false,null,null,null,null,843.9,8,null,389.3,3,0.3,875,285,0,630,27,6,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4191, \"=\" & A240,'Audit HD AR - School Level'!$Q$6:Q4191)","v":1},0,0,843.9]
["D0371",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214.6,null,null,1,197.5,null,null,null,45.1,28,111,191,31,null,0,67,4,22,null,null,3,0,25,27,18,35,0,112299,"2022-06-03",19,"A",false,null,null,null,null,184.6,1,null,45.1,28,111,191,31,0,67,4,22,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4192, \"=\" & A241,'Audit HD AR - School Level'!$Q$6:Q4192)","v":0},-4963,-4963,184.6]
["D0379",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1300.2,null,null,9,1290.5,null,null,null,460.2,3,0,1324,351,null,0,372,50,0,null,null,8,0,0,0,0,0,0,502461,"2022-06-03",19,"A",false,null,null,null,null,1292.2,9,null,460.2,3,0,1324,351,0,372,50,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4193, \"=\" & A242,'Audit HD AR - School Level'!$Q$6:Q4193)","v":0},0,0,1292.2]
["D0381",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325.5,null,null,5,336.5,null,null,null,121.6,11,41,337,45,null,0,58,1,112,null,null,0,0,0,0,0,0,0,118115,"2022-06-03",19,"A",false,null,null,null,null,325.5,5,null,121.6,11,41,337,45,0,58,1,112,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4194, \"=\" & A243,'Audit HD AR - School Level'!$Q$6:Q4194)","v":0},0,0,325.5]
["D0390",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,3,60,null,null,null,0,0,0,69,41,null,0,17,5,24,null,null,0,0,0,0,0,0,0,47073,"2022-06-03",19,"A",false,null,null,null,null,63,3,null,0,0,0,69,41,0,17,5,24,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4195, \"=\" & A244,'Audit HD AR - School Level'!$Q$6:Q4195)","v":4.3},0,0,63]
["D0422",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,398,null,null,4,246,null,null,null,85.7,0,0,302,91,null,0,97.5,0,34,null,null,79,0,97,28,97,80,0,166241,"2022-06-03",19,"A",false,null,null,null,null,291,4,null,85.7,0,0,302,91,0,97.5,0,34,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4196, \"=\" & A245,'Audit HD AR - School Level'!$Q$6:Q4196)","v":0},0,0,291]
["D0436",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738.5,null,null,10,768.7,null,null,null,187,9,3.9,765,193,null,0,255,41,52,null,null,1,0,0,0,0,0,0,312890,"2022-06-03",19,"A",false,null,null,null,null,737.5,10,null,187,9,3.9,765,193,0,255,41,52,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4197, \"=\" & A246,'Audit HD AR - School Level'!$Q$6:Q4197)","v":0.2},0,0,737.5]
["D0447",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712.1,null,null,7.5,755,null,null,null,248.2,0,0,729,351,null,0,110,70,51,null,null,1,0,0,0,0,0,0,320877,"2022-06-03",19,"A",false,null,null,null,null,711.1,7.5,null,248.2,0,0,729,351,0,110,70,51,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4198, \"=\" & A247,'Audit HD AR - School Level'!$Q$6:Q4198)","v":30.3},0,0,711.1]
["D0452",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407,null,null,5,448.5,null,null,null,212.4,120,591.79999999999995,418,146,null,0,86,3,0,null,null,0,0,0,0,0,0,0,173124,"2022-06-03",19,"A",false,null,null,null,null,407,5,null,212.4,120,591.79999999999995,418,146,0,86,3,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4199, \"=\" & A248,'Audit HD AR - School Level'!$Q$6:Q4199)","v":4.0999999999999996},0,0,407]
["D0457",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.9,null,null,114,7078.4,null,null,null,1782,2208,6267.1,7074,3258,null,0,2207,1030,12,null,null,112,3.9,55,0,44.5,44,0,2403613,"2022-06-03",19,"A",false,null,null,null,null,6744,114,null,1782,2208,6267.1,7074,3258,0,2207,1030,12,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4200, \"=\" & A249,'Audit HD AR - School Level'!$Q$6:Q4200)","v":239},-7445,-7445,6744]
["D0465",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080.3000000000002,null,null,30,2165.4,null,null,null,787.1,86,108.9,2145,1077,null,0,543,107,6,null,null,31,0,0,0,0,0,0,412860,"2022-06-03",19,"A",false,null,null,null,null,2049.3000000000002,30,null,787.1,86,108.9,2145,1077,0,543,107,6,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4201, \"=\" & A250,'Audit HD AR - School Level'!$Q$6:Q4201)","v":78.099999999999994},0,0,2049.3000000000002]
["D0466",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943.3,null,null,5.5,978.7,null,null,null,270.39999999999998,156,359.6,955,296,null,0,108,36.5,43,null,null,5,0,10,6,0,10,0,342556,"2022-06-03",19,"A",false,null,null,null,null,932.3,5.5,null,270.39999999999998,156,359.6,955,296,0,108,36.5,43,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4202, \"=\" & A251,'Audit HD AR - School Level'!$Q$6:Q4202)","v":0},-7090,-7090,932.3]
["D0469",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2539.1,null,null,8.5,2608.6999999999998,null,null,null,462.4,42,60.7,2539,554,null,0,774,38,8,null,null,28,5.4,0,0,0,0,0,570658,"2022-06-03",19,"A",false,null,null,null,null,2505.6999999999998,8.5,null,462.4,42,60.7,2539,554,0,774,38,8,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4203, \"=\" & A252,'Audit HD AR - School Level'!$Q$6:Q4203)","v":0},0,0,2505.6999999999998]
["D0474",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,1,119.3,null,null,null,34.200000000000003,0,0,82,24,null,0,32,7,5,null,null,0,0,0,0,0,0,0,115601,"2022-06-03",19,"A",false,null,null,null,null,79,1,null,34.200000000000003,0,0,82,24,0,32,7,5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4204, \"=\" & A253,'Audit HD AR - School Level'!$Q$6:Q4204)","v":0},0,0,79]
["D0476",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,null,1.5,103,null,null,null,19.600000000000001,26,113,97,32,null,0,32,9,19,null,null,0,0,10,0,0,0,0,91919,"2022-06-03",19,"A",false,null,null,null,null,94,1.5,null,19.600000000000001,26,113,97,32,0,32,9,19,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4205, \"=\" & A254,'Audit HD AR - School Level'!$Q$6:Q4205)","v":0.4},-7090,-7090,94]
["D0480",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4422.2,null,null,63.5,4621.8,null,null,null,742.3,2143,6976.5,4582,2771,null,0,78,408,2,null,null,0,0,0,0,0,0,0,639257,"2022-06-03",19,"A",false,null,null,null,null,4422.2,63.5,null,742.3,2143,6976.5,4582,2771,0,78,408,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4206, \"=\" & A255,'Audit HD AR - School Level'!$Q$6:Q4206)","v":288.8},0,0,4422.2]
["D0484",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,627,null,null,10,676.5,null,null,null,219.1,0,0,649,229,null,0,205,33,21,null,null,0,0,7.5,0,7.5,0,0,449464,"2022-06-03",19,"A",false,null,null,null,null,627,10,null,219.1,0,0,649,229,0,205,33,21,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4207, \"=\" & A256,'Audit HD AR - School Level'!$Q$6:Q4207)","v":2.6},0,0,627]
["D0495",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,787.5,null,null,24,835,null,null,null,328.6,17,13.1,847,312,null,0,170,639,1,null,null,0,0,0,0,0,0,0,304428,"2022-06-03",19,"A",false,null,null,null,null,787.5,24,null,328.6,17,13.1,847,312,0,170,639,1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4208, \"=\" & A257,'Audit HD AR - School Level'!$Q$6:Q4208)","v":15.4},0,0,787.5]
["D0502",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,null,1,113,null,null,null,7.1,25,80.900000000000006,124,49,null,0,52,0,5,null,null,0,0,0,0,0,0,0,87244,"2022-06-03",19,"A",{"$f":"COUNTIF(A:A,A258)>1","v":false},null,null,null,null,121,1,null,7.1,25,80.900000000000006,124,49,0,52,0,5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4209, \"=\" & A258,'Audit HD AR - School Level'!$Q$6:Q4209)","v":1.7},0,0,121]
["D0511",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157.5,null,null,2,161.5,null,null,null,39.700000000000003,1,0,165,39,null,0,15,0.5,24,null,null,0,0,0,0,0,0,0,105966,"2022-06-03",19,"A",false,null,null,null,null,157.5,2,null,39.700000000000003,1,0,165,39,0,15,0.5,24,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4210, \"=\" & A259,'Audit HD AR - School Level'!$Q$6:Q4210)","v":0},0,0,157.5]
["D0373",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3039.6,null,null,30.5,3340.9,null,null,null,724.8,131,298.8,3211,1121,null,0,885,175,10,null,null,8,0,0,0,0,0,0,605049,"2022-06-03",19,"A",false,null,null,null,null,{"$f":"SUM(U260+C260-AO260-AP260-AR260)","v":3031.6},{"$f":"SUM(X260+F260)","v":30.5},null,{"$f":"SUM(AC260+H260)","v":724.8},{"$f":"SUM(AD260+I260)","v":131},{"$f":"SUM(AE260+J260)","v":298.8},{"$f":"SUM(AF260+K260)","v":3211},{"$f":"SUM(AG260+L260)","v":1121},{"$f":"SUM(AI260+M260)","v":0},{"$f":"SUM(AJ260+Q260)","v":885},{"$f":"SUM(AK260+R260)","v":175},{"$f":"SUM(AL260+S260)","v":10},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4211, \"=\" & A260,'Audit HD AR - School Level'!$Q$6:Q4211)","v":15.5},{"$f":"SUM(AS260-AQ260)*$BS$2","v":0},{"$f":"IF(BS260<0,BS260,0)","v":0},{"$f":"SUM(U260-AO260-AP260-AR260)","v":3031.6}]
["D0405",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748.2,null,null,9.5,773.5,null,null,null,147.69999999999999,159,636.4,774,392,null,0,20,2,11,null,null,0,0,0,0,0,0,1,82635,"2022-06-03",{"$f":"IF(AW261=AW260,AX260,AX260+1)","v":19},"A",false,null,null,null,null,748.2,9.5,null,147.69999999999999,159,636.4,774,392,0,20,2,11,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4212, \"=\" & A261,'Audit HD AR - School Level'!$Q$6:Q4212)","v":37.700000000000003},0,0,748.2]
["D0274",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417.5,null,null,0,417.1,null,null,null,134.5,15,0.9,424,114,null,0,55,15.5,23,null,null,0,0,0,0,0,0,0,100226,"2022-06-07",20,"A",false,null,null,null,null,{"$f":"SUM(U262+C262-AO262-AP262-AR262)","v":417.5},{"$f":"SUM(X262+F262)","v":0},null,{"$f":"SUM(AC262+H262)","v":134.5},{"$f":"SUM(AD262+I262)","v":15},{"$f":"SUM(AE262+J262)","v":0.9},{"$f":"SUM(AF262+K262)","v":424},{"$f":"SUM(AG262+L262)","v":114},{"$f":"SUM(AI262+M262)","v":0},{"$f":"SUM(AJ262+Q262)","v":55},{"$f":"SUM(AK262+R262)","v":15.5},{"$f":"SUM(AL262+S262)","v":23},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4213, \"=\" & A262,'Audit HD AR - School Level'!$Q$6:Q4213)","v":0},{"$f":"SUM(AS262-AQ262)*$BS$2","v":0},{"$f":"IF(BS262<0,BS262,0)","v":0},{"$f":"SUM(U262-AO262-AP262-AR262)","v":417.5}]
["D0312",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777,null,null,9.5,744,null,null,null,472.3,11,31.1,754,153,null,0,357,246,15,null,null,41,0,35,7,30,21,0,360444,"2022-06-07",20,"A",false,null,null,null,null,729,9.5,null,472.3,11,31.1,754,153,0,357,246,15,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4214, \"=\" & A263,'Audit HD AR - School Level'!$Q$6:Q4214)","v":1.3},-3545,-3545,729]
["D0461",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,713.8,null,null,7,682.5,null,null,null,225.6,6,3.2,726,266,null,0,65,19.3,13.5,null,null,7,3.3,0,0,0,0,0,247499,"2022-06-07",20,"A",false,null,null,null,null,703.5,7,null,225.6,6,3.2,726,266,0,65,19.3,13.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4215, \"=\" & A264,'Audit HD AR - School Level'!$Q$6:Q4215)","v":8.6999999999999993},0,0,703.5]
["D0204",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2439.9,null,null,20,2641.5,null,null,null,695.2,138,322.89999999999998,2461,869,null,0,390,357,4,null,null,12,3.9,34,18,30,30,0,783128,"2022-06-07",20,"A",false,null,null,null,null,{"$f":"SUM(U265+C265-AO265-AP265-AR265)","v":2406},{"$f":"SUM(X265+F265)","v":20},null,{"$f":"SUM(AC265+H265)","v":695.2},{"$f":"SUM(AD265+I265)","v":138},{"$f":"SUM(AE265+J265)","v":322.89999999999998},{"$f":"SUM(AF265+K265)","v":2461},{"$f":"SUM(AG265+L265)","v":869},{"$f":"SUM(AI265+M265)","v":0},{"$f":"SUM(AJ265+Q265)","v":390},{"$f":"SUM(AK265+R265)","v":357},{"$f":"SUM(AL265+S265)","v":4},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4216, \"=\" & A265,'Audit HD AR - School Level'!$Q$6:Q4216)","v":14.2},{"$f":"SUM(AS265-AQ265)*$BS$2","v":-2836},{"$f":"IF(BS265<0,BS265,0)","v":-2836},{"$f":"SUM(U265-AO265-AP265-AR265)","v":2406}]
["D0207",null,null,19.100000000000001,null,0,0,0,0,0,21,0,0,null,null,null,0,4,0,null,1435.6,null,null,0,1716,null,null,null,0,74,31.1,1444,3,null,0,150,398,11,null,null,1,0,0,0,0,0,0,254895,"2022-06-09",21,"A",false,null,null,null,null,{"$f":"SUM(U266+C266-AO266-AP266-AR266)","v":1434.6},{"$f":"SUM(X266+F266)","v":0},null,{"$f":"SUM(AC266+H266)","v":0},{"$f":"SUM(AD266+I266)","v":74},{"$f":"SUM(AE266+J266)","v":31.1},{"$f":"SUM(AF266+K266)","v":1465},{"$f":"SUM(AG266+L266)","v":3},{"$f":"SUM(AI266+M266)","v":0},{"$f":"SUM(AJ266+Q266)","v":150},{"$f":"SUM(AK266+R266)","v":402},{"$f":"SUM(AL266+S266)","v":11},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4217, \"=\" & A266,'Audit HD AR - School Level'!$Q$6:Q4217)","v":0},{"$f":"SUM(AS266-AQ266)*$BS$2","v":0},{"$f":"IF(BS266<0,BS266,0)","v":0},{"$f":"SUM(U266-AO266-AP266-AR266)","v":1434.6}]
["D0383",null,null,45.8,null,0,0,6,0,0,46,5,null,null,null,null,28,1,null,null,6579,null,null,47.5,6636.5,null,null,null,906.8,294,929.3,6491,1928,null,0,2701,613,19,null,null,232,0,6.5,1,6.5,6,0,1858695,"2022-06-09",21,"A",false,null,null,null,null,6346,47.5,null,912.8,294,929.3,6537,1933,0,2729,614,19,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4218, \"=\" & A267,'Audit HD AR - School Level'!$Q$6:Q4218)","v":38.799999999999997},0,0,6346]
["D0475",null,null,380,null,12,24,25.5,37,122.8,398,61,0,null,null,null,69,0,0,null,6682.8,null,null,113.5,7489.6,null,null,null,1005.8,515,1571.9,6988,2264,null,0,1811,12,4,null,null,7,3.7,50,9,38,50,0,1209540,"2022-06-09",21,"A",false,null,null,null,null,{"$f":"SUM(U268+C268-AO268-AP268-AR268)","v":6663.1},{"$f":"SUM(X268+F268)","v":125.5},null,{"$f":"SUM(AC268+H268)","v":1031.3},{"$f":"SUM(AD268+I268)","v":552},{"$f":"SUM(AE268+J268)","v":1694.7},{"$f":"SUM(AF268+K268)","v":7386},{"$f":"SUM(AG268+L268)","v":2325},{"$f":"SUM(AI268+M268)","v":0},{"$f":"SUM(AJ268+Q268)","v":1880},{"$f":"SUM(AK268+R268)","v":12},{"$f":"SUM(AL268+S268)","v":4},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4219, \"=\" & A268,'Audit HD AR - School Level'!$Q$6:Q4219)","v":81.099999999999994},{"$f":"SUM(AS268-AQ268)*$BS$2","v":-8508},{"$f":"IF(BS268<0,BS268,0)","v":-8508},{"$f":"SUM(U268-AO268-AP268-AR268)","v":6663.1}]
["D0497",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10905,null,null,22.5,10647.4,null,null,null,2227.4,608,1938.6,10093,2365,null,0,1989.5,35,51,null,null,773,108.4,12,38,0,31,1,1633926,"2022-06-10",22,"A",false,null,null,null,null,{"$f":"SUM(U269+C269-AO269-AP269-AR269)","v":9985.6},{"$f":"SUM(X269+F269)","v":22.5},null,{"$f":"SUM(AC269+H269)","v":2227.4},{"$f":"SUM(AD269+I269)","v":608},{"$f":"SUM(AE269+J269)","v":1938.6},{"$f":"SUM(AF269+K269)","v":10093},{"$f":"SUM(AG269+L269)","v":2365},{"$f":"SUM(AI269+M269)","v":0},{"$f":"SUM(AJ269+Q269)","v":1989.5},{"$f":"SUM(AK269+R269)","v":35},{"$f":"SUM(AL269+S269)","v":51},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4220, \"=\" & A269,'Audit HD AR - School Level'!$Q$6:Q4220)","v":6.7},{"$f":"SUM(AS269-AQ269)*$BS$2","v":-8508},{"$f":"IF(BS269<0,BS269,0)","v":-8508},{"$f":"SUM(U269-AO269-AP269-AR269)","v":9985.6}]
["D0260",null,null,26,null,0,0,0,0,0,27,5,0,null,null,null,11,0,0,null,6787.6,null,null,23.5,7056.8,null,null,null,1510,457,1087.5,7162,2318,null,0,1472,11,30,null,null,5,0.8,0,0,0,0,0,1823302,"2022-06-10",22,"A",false,null,null,null,null,{"$f":"SUM(U270+C270-AO270-AP270-AR270)","v":6781.8},{"$f":"SUM(X270+F270)","v":23.5},null,{"$f":"SUM(AC270+H270)","v":1510},{"$f":"SUM(AD270+I270)","v":457},{"$f":"SUM(AE270+J270)","v":1087.5},{"$f":"SUM(AF270+K270)","v":7189},{"$f":"SUM(AG270+L270)","v":2323},{"$f":"SUM(AI270+M270)","v":0},{"$f":"SUM(AJ270+Q270)","v":1483},{"$f":"SUM(AK270+R270)","v":11},{"$f":"SUM(AL270+S270)","v":30},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4221, \"=\" & A270,'Audit HD AR - School Level'!$Q$6:Q4221)","v":41.4},{"$f":"SUM(AS270-AQ270)*$BS$2","v":0},{"$f":"IF(BS270<0,BS270,0)","v":0},{"$f":"SUM(U270-AO270-AP270-AR270)","v":6781.8}]
["D0218",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1752.6,null,null,10,436.2,null,null,null,123.9,73,257.8,431,147,null,0,23,2.5,0,null,null,1249,109.1,0,0,0,0,1,94207,"2022-06-14",23,"A",false,null,null,null,null,{"$f":"SUM(U271+C271-AO271-AP271-AR271)","v":394.5},{"$f":"SUM(X271+F271)","v":10},null,{"$f":"SUM(AC271+H271)","v":123.9},{"$f":"SUM(AD271+I271)","v":73},{"$f":"SUM(AE271+J271)","v":257.8},{"$f":"SUM(AF271+K271)","v":431},{"$f":"SUM(AG271+L271)","v":147},{"$f":"SUM(AI271+M271)","v":0},{"$f":"SUM(AJ271+Q271)","v":23},{"$f":"SUM(AK271+R271)","v":2.5},{"$f":"SUM(AL271+S271)","v":0},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4222, \"=\" & A271,'Audit HD AR - School Level'!$Q$6:Q4222)","v":4.5999999999999996},{"$f":"SUM(AS271-AQ271)*$BS$2","v":0},{"$f":"IF(BS271<0,BS271,0)","v":0},{"$f":"SUM(U271-AO271-AP271-AR271)","v":394.5}]
["D0229",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21976,null,null,0,22347.4,null,null,null,5115.8,503,725.4,22146,901,null,0,4988,503,2,null,null,25,127.8,0,0,0,0,0,2832165,"2022-06-14",23,"A",false,null,null,null,null,21823.200000000001,0,null,5115.8,503,725.4,22146,901,0,4988,503,2,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4223, \"=\" & A272,'Audit HD AR - School Level'!$Q$6:Q4223)","v":0},0,0,21823.200000000001]
["D0232",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7244.5,null,null,17,7324.1,null,null,null,2338.1,253,1109.3,7315,488,null,0,1768,457,0,null,null,2,5.7,0,0,0,0,0,1800237,"2022-06-14",23,"A",false,null,null,null,null,7236.8,17,null,2338.1,253,1109.3,7315,488,0,1768,457,0,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4224, \"=\" & A273,'Audit HD AR - School Level'!$Q$6:Q4224)","v":0},0,0,7236.8]
["D0234",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1758.5,null,null,16,1839.1,null,null,null,571.4,8,6.7,1795,855,null,0,502,1158.5,15,null,null,9,1.3,0,0,0,0,0,714341,"2022-06-14",23,"A",false,null,null,null,null,1748.2,16,null,571.4,8,6.7,1795,855,0,502,1158.5,15,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4225, \"=\" & A274,'Audit HD AR - School Level'!$Q$6:Q4225)","v":65.8},0,0,1748.2]
["D0250",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3144.3,null,null,61.5,3137.5,null,null,null,490.9,320,1270.8,3283,1756,null,0,652,1059.5,55,null,null,36,0.7,22.5,12,20.5,45,0,686597,"2022-06-14",23,"A",false,null,null,null,null,3095.6,61.5,null,490.9,320,1270.8,3283,1756,0,652,1059.5,55,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4226, \"=\" & A275,'Audit HD AR - School Level'!$Q$6:Q4226)","v":170.9},-1418,-1418,3095.6]
["D0257",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1050.3,null,null,23,1130.3,null,null,null,372.2,3,0,1105,501,null,0,259,6,55,null,null,4,1.5,0,0,0,0,0,382461,"2022-06-14",23,"A",false,null,null,null,null,1044.8,23,null,372.2,3,0,1105,501,0,259,6,55,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4227, \"=\" & A276,'Audit HD AR - School Level'!$Q$6:Q4227)","v":37.4},0,0,1044.8]
["D0313",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2219,null,null,32.5,2264.5,null,null,null,648.6,25,33.1,2251,500,null,0,1005,737,83,null,null,44,2.7,0,0,0,0,0,704811,"2022-06-14",23,"A",false,null,null,null,null,2172.3000000000002,32.5,null,648.6,25,33.1,2251,500,0,1005,737,83,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4228, \"=\" & A277,'Audit HD AR - School Level'!$Q$6:Q4228)","v":0},0,0,2172.3000000000002]
["D0435",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1412.5,null,null,5,1422.3,null,null,null,567.70000000000005,25,57.1,1471,469,null,0,197.2,1027.5,171.1,null,null,11,7,12,6,12,12,0,295886,"2022-06-14",23,"A",false,null,null,null,null,1388.5,5,null,567.70000000000005,25,57.1,1471,469,0,197.2,1027.5,171.1,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4229, \"=\" & A278,'Audit HD AR - School Level'!$Q$6:Q4229)","v":2.2999999999999998},0,0,1388.5]
["D0446",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1850.6,null,null,24.5,1989.7,null,null,null,347.5,51,68.400000000000006,2007,960,null,0,432.5,484,67,null,null,2,18.100000000000001,0,0,0,0,0,657715,"2022-06-14",23,"A",false,null,null,null,null,1830.5,24.5,null,347.5,51,68.400000000000006,2007,960,0,432.5,484,67,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4230, \"=\" & A279,'Audit HD AR - School Level'!$Q$6:Q4230)","v":82.1},0,0,1830.5]
["D0243",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,447.1,null,null,4,455,null,null,null,104.8,0,0,461,128,null,0,95.5,17,71,null,null,0,0,0,0,0,0,0,270025,"2022-06-16",24,"A",false,null,null,null,null,{"$f":"SUM(U280+C280-AO280-AP280-AR280)","v":447.1},{"$f":"SUM(X280+F280)","v":4},null,{"$f":"SUM(AC280+H280)","v":104.8},{"$f":"SUM(AD280+I280)","v":0},{"$f":"SUM(AE280+J280)","v":0},{"$f":"SUM(AF280+K280)","v":461},{"$f":"SUM(AG280+L280)","v":128},{"$f":"SUM(AI280+M280)","v":0},{"$f":"SUM(AJ280+Q280)","v":95.5},{"$f":"SUM(AK280+R280)","v":17},{"$f":"SUM(AL280+S280)","v":71},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4231, \"=\" & A280,'Audit HD AR - School Level'!$Q$6:Q4231)","v":0},{"$f":"SUM(AS280-AQ280)*$BS$2","v":0},{"$f":"IF(BS280<0,BS280,0)","v":0},{"$f":"SUM(U280-AO280-AP280-AR280)","v":447.1}]
["D0266",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7653.5,null,null,47,7261.2,null,null,null,2533.5,175,348.3,7283,910,null,0,2948,631,7,null,null,506,0,0,0,0,0,1,2429939,"2022-06-16",24,"A",false,null,null,null,null,7147.5,47,null,2533.5,175,348.3,7283,910,0,4580,631,7,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4232, \"=\" & A281,'Audit HD AR - School Level'!$Q$6:Q4232)","v":0},0,0,7147.5]
["D0375",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1950.9,null,null,11.5,1949.8,null,null,null,565,16,7.9,1967,454,null,0,406.5,101,19.5,null,null,18,0,21,4,20,0,0,381904,"2022-06-16",24,"A",false,null,null,null,null,1928.9,11.5,null,565,16,7.9,1967,454,0,406.5,101,19.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4233, \"=\" & A282,'Audit HD AR - School Level'!$Q$6:Q4233)","v":3.9},-709,-709,1928.9]
["D0261",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5466.1,null,null,90.5,5739.7,null,null,null,1330.9,224,481.7,5671,2159,null,0,2211,38,18,null,null,25,0,0,0,0,0,0,1458868,"2022-06-17",25,"A",false,null,null,null,null,{"$f":"SUM(U283+C283-AO283-AP283-AR283)","v":5441.1},{"$f":"SUM(X283+F283)","v":90.5},null,{"$f":"SUM(AC283+H283)","v":1330.9},{"$f":"SUM(AD283+I283)","v":224},{"$f":"SUM(AE283+J283)","v":481.7},{"$f":"SUM(AF283+K283)","v":5671},{"$f":"SUM(AG283+L283)","v":2159},{"$f":"SUM(AI283+M283)","v":0},{"$f":"SUM(AJ283+Q283)","v":2211},{"$f":"SUM(AK283+R283)","v":38},{"$f":"SUM(AL283+S283)","v":18},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4234, \"=\" & A283,'Audit HD AR - School Level'!$Q$6:Q4234)","v":55.8},{"$f":"SUM(AS283-AQ283)*$BS$2","v":0},{"$f":"IF(BS283<0,BS283,0)","v":0},{"$f":"SUM(U283-AO283-AP283-AR283)","v":5441.1}]
["D0268",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778.1,null,null,7,780.1,null,null,null,339.4,0,0,795,148,null,0,181,143,80,null,null,0,0,0,0,0,0,0,109898,"2022-06-17",25,"A",false,null,null,null,null,778.1,7,null,339.4,0,0,795,148,0,181,143,80,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4235, \"=\" & A284,'Audit HD AR - School Level'!$Q$6:Q4235)","v":0},0,0,778.1]
["D0402",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1956.5,null,null,13.5,2049.3000000000002,null,null,null,492.2,19,24.1,2063,506,null,0,298,49.5,4,null,null,4,0,0,0,0,0,3,242233,"2022-06-17",25,"A",false,null,null,null,null,1952.5,13.5,null,492.2,19,24.1,2063,506,0,298,49.5,4,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4236, \"=\" & A285,'Audit HD AR - School Level'!$Q$6:Q4236)","v":2.7},0,0,1952.5]
["D0403",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218.9,null,null,4,228.6,null,null,null,62.6,7,0,201,49,null,0,78.5,6.5,16,null,null,27,0.6,0,0,0,0,0,122222,"2022-06-17",25,"A",false,null,null,null,null,191.3,4,null,62.6,7,0,201,49,0,78.5,6.5,16,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4237, \"=\" & A286,'Audit HD AR - School Level'!$Q$6:Q4237)","v":0},0,0,191.3]
["D0411",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281.5,null,null,1.5,284.8,null,null,null,130.9,2,2.6,287,44,null,0,109,44.5,27.5,null,null,0,0,0,0,0,0,1,108943,"2022-06-17",25,"A",false,null,null,null,null,281.5,1.5,null,130.9,2,2.6,287,44,0,109,44.5,27.5,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4238, \"=\" & A287,'Audit HD AR - School Level'!$Q$6:Q4238)","v":0},0,0,281.5]
["D0265",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5965.8,null,null,40,5865.1,null,null,null,2143.6999999999998,125,361.9,6193,867,null,0,3742,902.5,24.5,null,null,83,15.3,0,2,0,10,0,2500645,"2022-06-30",26,"A",false,null,null,null,null,{"$f":"SUM(U288+C288-AO288-AP288-AR288)","v":5865.5},{"$f":"SUM(X288+F288)","v":40},null,{"$f":"SUM(AC288+H288)","v":2143.6999999999998},{"$f":"SUM(AD288+I288)","v":125},{"$f":"SUM(AE288+J288)","v":361.9},{"$f":"SUM(AF288+K288)","v":6193},{"$f":"SUM(AG288+L288)","v":867},{"$f":"SUM(AI288+M288)","v":0},{"$f":"SUM(AJ288+Q288)","v":3742},{"$f":"SUM(AK288+R288)","v":902.5},{"$f":"SUM(AL288+S288)","v":24.5},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4239, \"=\" & A288,'Audit HD AR - School Level'!$Q$6:Q4239)","v":0},{"$f":"SUM(AS288-AQ288)*$BS$2","v":0},{"$f":"IF(BS288<0,BS288,0)","v":0},{"$f":"SUM(U288-AO288-AP288-AR288)","v":5865.5}]
["D0315",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942,null,null,9,923.8,null,null,null,355.1,65,151.4,968,265,null,0,201,6,26,null,null,0,0,0,0,0,0,0,228365,"2022-06-30",26,"A",false,null,null,null,null,942,9,null,355.1,65,151.4,968,265,0,201,6,26,null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4240, \"=\" & A289,'Audit HD AR - School Level'!$Q$6:Q4240)","v":0},0,0,942]
["D0223",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336.8,null,null,9.5,370.6,null,null,null,98.2,15,23.1,442,99,null,0,130.19999999999999,12.2,20.100000000000001,null,null,0,0,0,0,0,0,0,231206,"2022-07-05",27,"A",false,null,null,null,null,{"$f":"SUM(U290+C290-AO290-AP290-AR290)","v":336.8},{"$f":"SUM(X290+F290)","v":9.5},null,{"$f":"SUM(AC290+H290)","v":98.2},{"$f":"SUM(AD290+I290)","v":15},{"$f":"SUM(AE290+J290)","v":23.1},{"$f":"SUM(AF290+K290)","v":442},{"$f":"SUM(AG290+L290)","v":99},{"$f":"SUM(AI290+M290)","v":0},{"$f":"SUM(AJ290+Q290)","v":130.19999999999999},{"$f":"SUM(AK290+R290)","v":12.2},{"$f":"SUM(AL290+S290)","v":20.100000000000001},null,{"$f":"SUMIF('Audit HD AR - School Level'!$A$6:A4241, \"=\" & A290,'Audit HD AR - School Level'!$Q$6:Q4241)","v":0.1},{"$f":"SUM(AS290-AQ290)*$BS$2","v":0},{"$f":"IF(BS290<0,BS290,0)","v":0},{"$f":"SUM(U290-AO290-AP290-AR290)","v":336.8}]

{"sheet":"Audit HD AR - School Level","index":7,"n_rows":1291,"n_cols":18,"rows_kept":1291,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-21",">=35% and <50%",">= 50%","2020-21"]
[null,null,null,null,"2020-09-20","2021-02-20","2020-09-20","2021-02-20","Audit","Audit","Audit","2020-21","2020-21","Percent","High Density","High Density","High Density"]
["USD #","USD #","BLDG #","BLDG Name","Headcount","Headcount","Free Lunch","Free Lunch","Free Meals %","High Density At Risk >=50%","High Density at Risk >=35% and <50%","Total Headcount","Total Free Lunch","Free Lunch","At Risk","At Risk","WTD FTE"]
[null,null,null,null,"STATE TOTALS",{"$f":"SUM(F5:F5)","v":0},{"$f":"SUM(G5:G5)","v":0},{"$f":"SUM(H5:H5)","v":0},null,null,null,null,{"$f":"SUM(M5:M5)","v":0},{"$f":"SUM(N5:N5)","v":0},{"$f":"SUM(O5:O5)","v":0},{"$f":"SUM(P5:P5)","v":0},{"$f":"SUM(Q5:Q5)","v":0}]
["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},{"$f":"COUNTIF(C:C,C5)>1","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E6:F6)","v":0},{"$f":"SUM(G6:H6)","v":0},{"$f":"IF(ISERROR(M6/L6),0,M6/L6)","v":0},{"$f":"IF(AND((N6-35%)>0,N6<50%),M6*(N6-35%)*0.7,0)","v":0},{"$f":"IF(N6>=50%,M6*10.5%,0)","v":0},{"$f":"MAX(O6,P6)","v":0},false]
["D0109","Republic County",2972,"Belleville East Elementary",240,0,95,0,39.6,0,3,{"$f":"SUM(E7:F7)","v":240},{"$f":"SUM(G7:H7)","v":95},{"$f":"IF(ISERROR(M7/L7),0,M7/L7)","v":0.39579999999999999},{"$f":"IF(AND((N7-35%)>0,N7<50%),M7*(N7-35%)*0.7,0)","v":3},{"$f":"IF(N7>=50%,M7*10.5%,0)","v":0},{"$f":"MAX(O7,P7)","v":3},false]
["D0109","Republic County",3070,"Republic County Jr./Sr. High School",267,0,90,0,33.700000000000003,0,0,267,90,0.33710000000000001,0,0,0,false]
["D0325","Phillipsburg",3538,"Phillipsburg Elem",200,0,53,0,26.5,0,0,200,53,0.26500000000000001,0,0,0,false]
["D0325","Phillipsburg",3540,"Phillipsburg Middle",180,0,53,0,29.4,0,0,180,53,0.2944,0,0,0,false]
["D0325","Phillipsburg",3542,"Phillipsburg High",185,0,38,0,20.5,0,0,185,38,0.2054,0,0,0,false]
["D0454","Burlingame",7057,"Burlingame Elementary",131,0,51,0,38.9,0,1.4,131,51,0.38929999999999998,1.4,0,1.4,false]
["D0454","Burlingame",7058,"Burlingame Junior/Senior High",143,0,39,0,27.3,0,0,143,39,0.2727,0,0,0,false]
["D0224","Clifton-Clyde",658,"Clifton-Clyde Grade School K-3",86,0,23,0,26.7,0,0,{"$f":"SUM(E14:F14)","v":86},{"$f":"SUM(G14:H14)","v":23},{"$f":"IF(ISERROR(M14/L14),0,M14/L14)","v":0.26740000000000003},{"$f":"IF(AND((N14-35%)>0,N14<50%),M14*(N14-35%)*0.7,0)","v":0},{"$f":"IF(N14>=50%,M14*10.5%,0)","v":0},{"$f":"MAX(O14,P14)","v":0},false]
["D0224","Clifton-Clyde",660,"Clifton-Clyde Middle School",111,0,23,0,20.7,0,0,111,23,0.2072,0,0,0,false]
["D0224","Clifton-Clyde",668,"Clifton-Clyde Sr High",87,0,19,0,21.8,0,0,87,19,0.21840000000000001,0,0,0,false]
["D0249","Frontenac",1287,"Frank Layden Elem",438,0,127,0,29,0,0,438,127,0.28999999999999998,0,0,0,false]
["D0249","Frontenac",1291,"Frontenac Jr. High",217,0,51,0,23.5,0,0,217,51,0.23499999999999999,0,0,0,false]
["D0249","Frontenac",1293,"Frontenac Sr. High School",276,0,61,0,22.1,0,0,276,61,0.221,0,0,0,false]
["D0288","Central Heights",2584,"Central Heights High",276,0,94,0,34.1,0,0,276,94,0.34060000000000001,0,0,0,false]
["D0288","Central Heights",2585,"Central Heights Elem",237,0,82,0,34.6,0,0,237,82,0.34599999999999997,0,0,0,false]
["D0398","Peabody-Burns",5460,"Peabody-Burns Elementary",106,0,47,0,44.34,0,3.1,106,47,0.44340000000000002,3.1,0,3.1,false]
["D0398","Peabody-Burns",5462,"Peabody-Burns Jr/Sr High School",105,0,35,0,33.33,0,0,105,35,0.33329999999999999,0,0,0,false]
["D0467","Wichita County (Leoti)",7382,"Wichita County Elementary",207,0,71,0,34.299999999999997,0,0,207,71,0.34300000000000003,0,0,0,false]
["D0467","Wichita County (Leoti)",7385,"Wichita County Junior-Senior High School",172,0,56,0,32.56,0,0,172,56,0.3256,0,0,0,false]
["D0498","Valley Heights",8238,"Valley Heights Elem",117,0,31,0,26.5,0,0,117,31,0.26500000000000001,0,0,0,false]
["D0498","Valley Heights",8246,"Valley Heights Elementary - Waterville",102,0,31,0,30.4,0,0,102,31,0.3039,0,0,0,false]
["D0498","Valley Heights",8252,"Valley Heights Jr/Sr High",191,0,46,0,24.1,0,0,191,46,0.24079999999999999,0,0,0,false]
["D0108","Washington County",2981,"Washington County High School",154,0,52,0,33.799999999999997,0,0,{"$f":"SUM(E29:F29)","v":154},{"$f":"SUM(G29:H29)","v":52},{"$f":"IF(ISERROR(M29/L29),0,M29/L29)","v":0.3377},{"$f":"IF(AND((N29-35%)>0,N29<50%),M29*(N29-35%)*0.7,0)","v":0},{"$f":"IF(N29>=50%,M29*10.5%,0)","v":0},{"$f":"MAX(O29,P29)","v":0},false]
["D0108","Washington County",2983,"Washington Elementary",200,0,67,0,33.5,0,0,200,67,0.33500000000000002,0,0,0,false]
["D0217","Rolla",496,"Rolla Elem (PreK-5)",50,0,31,0,62,3.3,0,{"$f":"SUM(E31:F31)","v":50},{"$f":"SUM(G31:H31)","v":31},{"$f":"IF(ISERROR(M31/L31),0,M31/L31)","v":0.62},{"$f":"IF(AND((N31-35%)>0,N31<50%),M31*(N31-35%)*0.7,0)","v":0},{"$f":"IF(N31>=50%,M31*10.5%,0)","v":3.3},{"$f":"MAX(O31,P31)","v":3.3},false]
["D0217","Rolla",498,"Rolla JH/HS (6-12)",48,0,17,0,35.42,0,0,48,17,0.35420000000000001,0,0,0,false]
["D0240","Twin Valley",1078,"Bennington Elem",230,0,57,0,24.78,0,0,230,57,0.24779999999999999,0,0,0,false]
["D0240","Twin Valley",1080,"Bennington Junior High/High School",207,0,45,0,21.74,0,0,207,45,0.21740000000000001,0,0,0,false]
["D0240","Twin Valley",1088,"Tescott Elem",90,0,49,0,54.44,5.0999999999999996,0,90,49,0.5444,0,5.0999999999999996,5.0999999999999996,false]
["D0240","Twin Valley",1090,"Tescott Junior High/High School",66,0,22,0,33.33,0,0,66,22,0.33329999999999999,0,0,0,false]
["D0256","Marmaton Valley",1536,"Marmaton Valley Elem",111,0,44,0,39.64,0,1.4,111,44,0.39639999999999997,1.4,0,1.4,false]
["D0256","Marmaton Valley",1538,"Marmaton Valley High",135,0,39,0,28.89,0,0,135,39,0.28889999999999999,0,0,0,false]
["D0270","Plainville",2136,"Plainville Elem",181,0,50,0,27.6,0,0,181,50,0.2762,0,0,0,false]
["D0270","Plainville",2138,"Plainville High",166,0,28,0,16.899999999999999,0,0,166,28,0.16869999999999999,0,0,0,false]
["D0327","Ellsworth",3594,"Ellsworth Elem",234,0,42,0,18,0,0,234,42,0.17949999999999999,0,0,0,false]
["D0327","Ellsworth",3598,"Ellsworth High",294,0,63,0,21.4,0,0,294,63,0.21429999999999999,0,0,0,false]
["D0327","Ellsworth",3600,"Kanopolis Middle",107,0,20,0,18.7,0,0,107,20,0.18690000000000001,0,0,0,false]
["D0340","Jefferson West",3970,"Jefferson West High",254,0,28,0,11.02,0,0,254,28,0.11020000000000001,0,0,0,false]
["D0340","Jefferson West",3972,"Jefferson West Middle",246,0,54,0,21.95,0,0,246,54,0.2195,0,0,0,false]
["D0340","Jefferson West",3975,"Jefferson West Elementary School",298,0,64,0,21.48,0,0,298,64,0.21479999999999999,0,0,0,false]
["D0417","Morris County",5987,"Prairie Heights Elementary School",76,0,30,0,39.47,0,0.9,76,30,0.3947,0.9,0,0.9,false]
["D0417","Morris County",5990,"Council Grove Elementary School",340,0,150,0,44.12,0,9.6,340,150,0.44119999999999998,9.6,0,9.6,false]
["D0417","Morris County",5994,"Council Grove Junior Senior High School",352,0,108,0,30.68,0,0,352,108,0.30680000000000002,0,0,0,false]
["D0456","Marais Des Cygnes Valley",7094,"Marais Des Cygnes Valley Elem",88,0,31,0,35.229999999999997,0,0,88,31,0.3523,0,0,0,false]
["D0456","Marais Des Cygnes Valley",7096,"Marais Des Cygnes Valley High",69,0,25,0,36.229999999999997,0,0.2,69,25,0.36230000000000001,0.2,0,0.2,false]
["D0456","Marais Des Cygnes Valley",7104,"Marais Des Cygnes Valley Middle",54,0,22,0,40.74,0,0.9,54,22,0.40739999999999998,0.9,0,0.9,false]
["D0471","Dexter",7492,"Dexter Elem",121,0,39,0,32.229999999999997,0,0,121,39,0.32229999999999998,0,0,0,false]
["D0471","Dexter",7494,"Dexter High",147,0,39,0,26.53,0,0,147,39,0.26529999999999998,0,0,0,false]
["D0477","Ingalls",7664,"Ingalls Elem",109,0,28,0,25.69,0,0,109,28,0.25690000000000002,0,0,0,false]
["D0477","Ingalls",7666,"Ingalls High School/Junior High",121,0,29,0,23.97,0,0,121,29,0.2397,0,0,0,false]
["D0499","Galena",8264,"Liberty Elem",173,0,93,0,53.76,9.8000000000000007,0,173,93,0.53759999999999997,0,9.8000000000000007,9.8000000000000007,false]
["D0499","Galena",8268,"Spring Grove Primary Center",197,0,91,0,46.19,0,7.1,197,91,0.46189999999999998,7.1,0,7.1,false]
["D0499","Galena",8270,"Galena Middle School",189,0,92,0,48.68,0,8.8000000000000007,189,92,0.48680000000000001,8.8000000000000007,0,8.8000000000000007,false]
["D0499","Galena",8274,"Galena High",247,0,99,0,40.08,0,3.5,247,99,0.40079999999999999,3.5,0,3.5,false]
["D0426","Pike Valley",6192,"Pike Valley Elem",136,0,36,0,26.5,0,0,{"$f":"SUM(E61:F61)","v":136},{"$f":"SUM(G61:H61)","v":36},{"$f":"IF(ISERROR(M61/L61),0,M61/L61)","v":0.26469999999999999},{"$f":"IF(AND((N61-35%)>0,N61<50%),M61*(N61-35%)*0.7,0)","v":0},{"$f":"IF(N61>=50%,M61*10.5%,0)","v":0},{"$f":"MAX(O61,P61)","v":0},false]
["D0426","Pike Valley",6194,"Pike Valley Jr High",25,0,10,0,40,0,0.3,25,10,0.4,0.4,0,0.4,false]
["D0426","Pike Valley",6206,"Pike Valley High",53,0,18,0,34,0,0,53,18,0.33960000000000001,0,0,0,false]
["D0113","Prairie Hills",399,"Axtell High",42,0,3,0,7.1,0,0,{"$f":"SUM(E64:F64)","v":42},{"$f":"SUM(G64:H64)","v":3},{"$f":"IF(ISERROR(M64/L64),0,M64/L64)","v":7.1400000000000005E-2},{"$f":"IF(AND((N64-35%)>0,N64<50%),M64*(N64-35%)*0.7,0)","v":0},{"$f":"IF(N64>=50%,M64*10.5%,0)","v":0},{"$f":"MAX(O64,P64)","v":0},false]
["D0113","Prairie Hills",409,"Sabetha Elementary School",385,0,99,0,25.7,0,0,385,99,0.2571,0,0,0,false]
["D0113","Prairie Hills",410,"Sabetha High School",231,0,40,0,17.3,0,0,231,40,0.17319999999999999,0,0,0,false]
["D0113","Prairie Hills",411,"Sabetha Middle School",160,0,34,0,21.3,0,0,160,34,0.21249999999999999,0,0,0,false]
["D0113","Prairie Hills",413,"Wetmore Elementary",89,0,46,0,51.7,4.8,0,89,46,0.51690000000000003,0,4.8,4.8,false]
["D0113","Prairie Hills",414,"Wetmore High",43,0,15,0,34.9,0,0,43,15,0.3488,0,0,0,{"$f":"COUNTIF(C:C,C69)>1","v":false}]
["D0113","Prairie Hills",462,"Axtell Elementary School",114,0,19,0,16.7,0,0,114,19,0.16669999999999999,0,0,0,false]
["D0212","Northern Valley",404,"Almena Elem",63,0,27,0,42.9,0,1.5,63,27,0.42859999999999998,1.5,0,1.5,false]
["D0212","Northern Valley",406,"Northern Valley High",45,0,9,0,20,0,0,45,9,0.2,0,0,0,false]
["D0212","Northern Valley",408,"Long Island Middle School",41,0,19,0,46.3,0,1.5,41,19,0.46339999999999998,1.5,0,1.5,false]
["D0246","Northeast",1194,"Northeast Elem",328,0,187,0,57,19.600000000000001,0,328,187,0.57010000000000005,0,19.600000000000001,19.600000000000001,false]
["D0246","Northeast",1198,"North East High",136,0,64,0,47.1,0,5.4,136,64,0.47060000000000002,5.4,0,5.4,false]
["D0247","Southeast (Cherokee)",1220,"Southeast Middle School",131,0,60,0,45.8,0,4.5,131,60,0.45800000000000002,4.5,0,4.5,false]
["D0247","Southeast (Cherokee)",1230,"Southeast High",150,0,73,0,48.7,0,7,150,73,0.48670000000000002,7,0,7,false]
["D0247","Southeast (Cherokee)",1232,"Southeast Elementary School",161,0,92,0,57.1,9.6999999999999993,0,161,92,0.57140000000000002,0,9.6999999999999993,9.6999999999999993,false]
["D0248","Girard",1258,"R V Haderlein Elem",463,0,163,0,35.200000000000003,0,0.2,463,163,0.35210000000000002,0.2,0,0.2,false]
["D0248","Girard",1260,"Girard Middle",214,0,87,0,40.700000000000003,0,3.4,214,87,0.40649999999999997,3.4,0,3.4,false]
["D0248","Girard",1262,"Girard High",319,0,94,0,29.5,0,0,319,94,0.29470000000000002,0,0,0,false]
["D0338","Valley Falls",3936,"Valley Falls Elem",278,0,60,0,21.6,0,0,278,60,0.21579999999999999,0,0,0,false]
["D0338","Valley Falls",3938,"Valley Falls High",117,0,26,0,22.2,0,0,117,26,0.22220000000000001,0,0,0,false]
["D0345","Seaman",4054,"Logan Elementary",584,0,287,0,49.1,0,28.4,584,287,0.4914,28.4,0,28.4,false]
["D0345","Seaman",4055,"North Fairview",298,0,53,0,17.8,0,0,298,53,0.1779,0,0,0,false]
["D0345","Seaman",4058,"Elmont Elem",333,0,41,0,12.3,0,0,333,41,0.1231,0,0,0,false]
["D0345","Seaman",4069,"Northern Hills Elementary",375,0,91,0,24.3,0,0,375,91,0.2427,0,0,0,false]
["D0345","Seaman",4072,"West Indianola Elem",449,0,67,0,14.9,0,0,{"$f":"SUM(E88:F88)","v":449},{"$f":"SUM(G88:H88)","v":67},{"$f":"IF(ISERROR(M88/L88),0,M88/L88)","v":0.1492},{"$f":"IF(AND((N88-35%)>0,N88<50%),M88*(N88-35%)*0.7,0)","v":0},{"$f":"IF(N88>=50%,M88*10.5%,0)","v":0},{"$f":"MAX(O88,P88)","v":0},false]
["D0345","Seaman",4075,"Seaman Middle School",563,0,129,0,22.9,0,0,563,129,0.2291,0,0,0,false]
["D0345","Seaman",4076,"Seaman High",1217,0,245,0,20.100000000000001,0,0,1217,245,0.20130000000000001,0,0,0,false]
["D0368","Paola",4690,"Sunflower Elem",380,0,100,0,26.3,0,0,380,100,0.26319999999999999,0,0,0,false]
["D0368","Paola",4694,"Paola Middle",411,0,86,0,20.9,0,0,411,86,0.2092,0,0,0,false]
["D0368","Paola",4700,"Paola High",554,0,131,0,23.7,0,0,554,131,0.23649999999999999,0,0,0,false]
["D0368","Paola",4701,"Cottonwood Elem",364,0,93,0,25.6,0,0,364,93,0.2555,0,0,0,false]
["D0419","Canton-Galva",6066,"Canton-Galva Jr./Sr. High",127,0,29,0,22.8,0,0,127,29,0.2283,0,0,0,false]
["D0419","Canton-Galva",6070,"Canton-Galva Elementary",180,0,52,0,28.9,0,0,180,52,0.28889999999999999,0,0,0,false]
["D0492","Flinthills","8038","Flinthills Primary School",58,0,19,0,32.76,0,0,58,19,0.3276,0,0,0,false]
["D0492","Flinthills","8046","Flinthills Intermediate School",55,0,27,0,49.09,0,2.7,55,27,0.4909,2.7,0,2.7,false]
["D0492","Flinthills","8050","Flinthills Middle School",64,0,31,0,48.44,0,2.9,64,31,0.4844,2.9,0,2.9,false]
["D0492","Flinthills","8051","Flinthills High School",107,0,35,0,32.71,0,0,107,35,0.3271,0,0,0,false]
["D0503","Parsons",8594,"Parsons Middle School",293,0,180,0,61.4,18.899999999999999,0,{"$f":"SUM(E101:F101)","v":293},{"$f":"SUM(G101:H101)","v":180},{"$f":"IF(ISERROR(M101/L101),0,M101/L101)","v":0.61429999999999996},{"$f":"IF(AND((N101-35%)>0,N101<50%),M101*(N101-35%)*0.7,0)","v":0},{"$f":"IF(N101>=50%,M101*10.5%,0)","v":18.899999999999999},{"$f":"MAX(O101,P101)","v":18.899999999999999},false]
["D0503","Parsons",8596,"Parsons Sr High",386,0,191,0,49.5,0,19.399999999999999,386,191,0.49480000000000002,19.399999999999999,0,19.399999999999999,false]
["D0503","Parsons",8602,"Garfield School",195,0,113,0,58,11.9,0,195,113,0.57950000000000002,0,11.9,11.9,false]
["D0503","Parsons",8603,"Guthridge School",169,0,98,0,58,10.3,0,169,98,0.57989999999999997,0,10.3,10.3,false]
["D0503","Parsons",8604,"Lincoln School",247,0,153,0,61.9,16.100000000000001,0,247,153,0.61939999999999995,0,16.100000000000001,16.100000000000001,false]
["D0512","Shawnee Mission",8774,"East Antioch Elem",311,0,69,0,22.19,0,0,311,69,0.22189999999999999,0,0,0,false]
["D0512","Shawnee Mission",8776,"Apache Elem",506,0,241,0,47.63,0,21.3,506,241,0.4763,21.3,0,21.3,false]
["D0512","Shawnee Mission",8782,"Belinder Elem",431,0,13,0,3.02,0,0,431,13,3.0200000000000001E-2,0,0,0,false]
["D0512","Shawnee Mission",8784,"Bluejacket-Flint",384,0,93,0,24.22,0,0,384,93,0.2422,0,0,0,false]
["D0512","Shawnee Mission",8786,"Briarwood Elem",642,0,74,0,11.53,0,0,642,74,0.1153,0,0,0,false]
["D0512","Shawnee Mission",8787,"Broken Arrow Elem",337,0,129,0,38.28,0,3,337,129,0.38279999999999997,3,0,3,false]
["D0512","Shawnee Mission",8788,"Brookridge Elem",523,0,169,0,32.31,0,0,523,169,0.3231,0,0,0,false]
["D0512","Shawnee Mission",8790,"Brookwood Elem",427,0,18,0,4.22,0,0,427,18,4.2200000000000001E-2,0,0,0,false]
["D0512","Shawnee Mission",8791,"Christa McAuliffe Elem",418,0,33,0,7.89,0,0,418,33,7.8899999999999998E-2,0,0,0,false]
["D0512","Shawnee Mission",8793,"Comanche Elem",395,0,230,0,58.23,24.2,0,395,230,0.58230000000000004,0,24.2,24.2,false]
["D0512","Shawnee Mission",8794,"Corinth Elem",561,0,8,0,1.43,0,0,561,8,1.43E-2,0,0,0,false]
["D0512","Shawnee Mission",8796,"Crestview Elem",392,0,167,0,42.6,0,8.9,392,167,0.42599999999999999,8.9,0,8.9,false]
["D0512","Shawnee Mission",8805,"Lenexa Hills Elementary",301,0,76,0,25.25,0,0,301,76,0.2525,0,0,0,false]
["D0512","Shawnee Mission",8806,"Highlands Elem",348,0,33,0,9.48,0,0,348,33,9.4799999999999995E-2,0,0,0,false]
["D0512","Shawnee Mission",8808,"John Diemer Elem",387,0,70,0,18.09,0,0,387,70,0.18090000000000001,0,0,0,false]
["D0512","Shawnee Mission",8812,"Shawanoe Elem",488,0,301,0,61.68,31.6,0,488,301,0.61680000000000001,0,31.6,31.6,false]
["D0512","Shawnee Mission",8815,"Merriam Park Elementary",420,0,150,0,35.71,0,0.7,420,150,0.35709999999999997,0.7,0,0.7,false]
["D0512","Shawnee Mission",8816,"Ray Marsh Elem",471,0,77,0,16.350000000000001,0,0,471,77,0.16350000000000001,0,0,0,false]
["D0512","Shawnee Mission",8819,"Mill Creek Elem",484,0,69,0,14.26,0,0,484,69,0.1426,0,0,0,false]
["D0512","Shawnee Mission",8822,"Nieman Elem",438,0,207,0,47.26,0,17.8,438,207,0.47260000000000002,17.8,0,17.8,false]
["D0512","Shawnee Mission",8824,"Oak Park-Carpenter Elementary",512,0,66,0,12.89,0,0,512,66,0.12889999999999999,0,0,0,false]
["D0512","Shawnee Mission",8826,"Overland Park Elem",387,0,138,0,35.659999999999997,0,0.6,387,138,0.35659999999999997,0.6,0,0.6,false]
["D0512","Shawnee Mission",8828,"Pawnee Elem",395,0,134,0,33.92,0,0,395,134,0.3392,0,0,0,false]
["D0512","Shawnee Mission",8832,"Prairie Elem",431,0,16,0,3.71,0,0,431,16,3.7100000000000001E-2,0,0,0,false]
["D0512","Shawnee Mission",8834,"Rhein Benninghoven Elem",422,0,87,0,20.62,0,0,422,87,0.20619999999999999,0,0,0,false]
["D0512","Shawnee Mission",8836,"Rising Star Elem",460,0,138,0,30,0,0,460,138,0.3,0,0,0,false]
["D0512","Shawnee Mission",8838,"Roesland Elem",349,0,100,0,28.65,0,0,349,100,0.28649999999999998,0,0,0,false]
["D0512","Shawnee Mission",8842,"Rosehill Elem",470,0,172,0,36.6,0,1.9,470,172,0.36599999999999999,1.9,0,1.9,{"$f":"COUNTIF(C:C,C133)>1","v":false}]
["D0512","Shawnee Mission",8844,"Rushton Elem",301,0,90,0,29.9,0,0,301,90,0.29899999999999999,0,0,0,false]
["D0512","Shawnee Mission",8846,"Santa Fe Trail Elem",298,0,55,0,18.46,0,0,298,55,0.18459999999999999,0,0,0,false]
["D0512","Shawnee Mission",8857,"Sunflower Elem",383,0,67,0,17.489999999999998,0,0,383,67,0.1749,0,0,0,false]
["D0512","Shawnee Mission",8858,"Tomahawk Elem",292,0,50,0,17.12,0,0,292,50,0.17119999999999999,0,0,0,false]
["D0512","Shawnee Mission",8860,"Trailwood Elem",439,0,36,0,8.1999999999999993,0,0,439,36,8.2000000000000003E-2,0,0,0,false]
["D0512","Shawnee Mission",8864,"Westwood View Elem",305,0,9,0,2.95,0,0,305,9,2.9499999999999998E-2,0,0,0,false]
["D0512","Shawnee Mission",8868,"Westridge Middle",785,0,311,0,39.619999999999997,0,10.1,785,311,0.3962,10.1,0,10.1,false]
["D0512","Shawnee Mission",8870,"Hocker Grove Middle",766,0,284,0,37.08,0,4.0999999999999996,766,284,0.37080000000000002,4.0999999999999996,0,4.0999999999999996,false]
["D0512","Shawnee Mission",8874,"Indian Hills Middle",880,0,63,0,7.16,0,0,880,63,7.1599999999999997E-2,0,0,0,false]
["D0512","Shawnee Mission",8880,"Indian Woods Middle",784,0,169,0,21.56,0,0,784,169,0.21560000000000001,0,0,0,false]
["D0512","Shawnee Mission",8884,"Trailridge Middle",751,0,201,0,26.76,0,0,751,201,0.2676,0,0,0,false]
["D0512","Shawnee Mission",8886,"Shawnee Mission East High",1672,0,105,0,6.28,0,0,1672,105,6.2799999999999995E-2,0,0,0,false]
["D0512","Shawnee Mission",8888,"Shawnee Mission North High",1506,0,461,0,30.61,0,0,1506,461,0.30609999999999998,0,0,0,false]
["D0512","Shawnee Mission",8890,"Shawnee Mission Northwest High",1663,0,336,0,20.2,0,0,1663,336,0.20200000000000001,0,0,0,false]
["D0512","Shawnee Mission",8892,"Shawnee Mission South High",1509,0,311,0,20.61,0,0,1509,311,0.20610000000000001,0,0,0,false]
["D0512","Shawnee Mission",8894,"Shawnee Mission West High",1642,0,490,0,29.84,0,0,1642,490,0.2984,0,0,0,false]
["D0491","Eudora",8022,"Eudora Elementary School",716,0,127,0,17.7,0,0,{"$f":"SUM(E150:F150)","v":716},{"$f":"SUM(G150:H150)","v":127},{"$f":"IF(ISERROR(M150/L150),0,M150/L150)","v":0.1774},{"$f":"IF(AND((N150-35%)>0,N150<50%),M150*(N150-35%)*0.7,0)","v":0},{"$f":"IF(N150>=50%,M150*10.5%,0)","v":0},{"$f":"MAX(O150,P150)","v":0},false]
["D0491","Eudora",8023,"Eudora High School",535,0,78,0,14.6,0,0,535,78,0.14580000000000001,0,0,0,false]
["D0491","Eudora",8029,"Eudora Middle School",411,0,70,0,17,0,0,411,70,0.17030000000000001,0,0,0,false]
["D0496","Pawnee Heights",8167,"Pawnee Heights",139,0,69,0,49.6,0,7.1,139,69,0.49640000000000001,7.1,0,7.1,false]
["D0500","Kansas City",8279,"Banneker Elem",237,0,198,0,83.54,20.8,0,237,198,0.83540000000000003,0,20.8,20.8,false]
["D0500","Kansas City",8281,"McKinley Elementary School",276,0,240,0,86.96,25.2,0,276,240,0.86960000000000004,0,25.2,25.2,false]
["D0500","Kansas City",8282,"Silver City Elem",276,0,216,0,78.260000000000005,22.7,0,276,216,0.78259999999999996,0,22.7,22.7,false]
["D0500","Kansas City",8284,"Chelsea Elem",559,0,416,0,74.42,43.7,0,559,416,0.74419999999999997,0,43.7,43.7,false]
["D0500","Kansas City",8285,"Douglass Elem",250,0,209,0,83.6,21.9,0,250,209,0.83599999999999997,0,21.9,21.9,false]
["D0500","Kansas City",8287,"Thomas A Edison Elem",207,0,153,0,73.91,16.100000000000001,0,207,153,0.73909999999999998,0,16.100000000000001,16.100000000000001,false]
["D0500","Kansas City",8288,"Emerson Elem",162,0,120,0,74.069999999999993,12.6,0,162,120,0.74070000000000003,0,12.6,12.6,false]
["D0500","Kansas City",8290,"John Fiske Elem",293,0,237,0,80.89,24.9,0,293,237,0.80889999999999995,0,24.9,24.9,false]
["D0500","Kansas City",8292,"Grant Elem",290,0,248,0,85.52,26,0,290,248,0.85519999999999996,0,26,26,false]
["D0500","Kansas City",8293,"Bertram Caruthers Elem",323,0,277,0,85.76,29.1,0,323,277,0.85760000000000003,0,29.1,29.1,false]
["D0500","Kansas City",8298,"Mark Twain Elem",238,0,171,0,71.849999999999994,18,0,238,171,0.71850000000000003,0,18,18,false]
["D0500","Kansas City",8303,"Noble Prentis Elem",233,0,183,0,78.540000000000006,19.2,0,233,183,0.78539999999999999,0,19.2,19.2,false]
["D0500","Kansas City",8305,"Quindaro Elem",327,0,279,0,85.32,29.3,0,327,279,0.85319999999999996,0,29.3,29.3,false]
["D0500","Kansas City",8308,"Frank Rushton Elem",318,0,228,0,71.7,23.9,0,318,228,0.71699999999999997,0,23.9,23.9,false]
["D0500","Kansas City",8309,"New Stanley Elem",233,0,188,0,80.69,19.7,0,233,188,0.80689999999999995,0,19.7,19.7,false]
["D0500","Kansas City",8311,"Eugene Ware Elem",228,0,176,0,77.19,18.5,0,228,176,0.77190000000000003,0,18.5,18.5,false]
["D0500","Kansas City",8313,"Whittier Elem",498,0,424,0,85.14,44.5,0,498,424,0.85140000000000005,0,44.5,44.5,false]
["D0500","Kansas City",8315,"Frances Willard Elem",394,0,296,0,75.13,31.1,0,394,296,0.75129999999999997,0,31.1,31.1,false]
["D0500","Kansas City",8316,"Central Middle",705,0,528,0,74.89,55.4,0,705,528,0.74890000000000001,0,55.4,55.4,false]
["D0500","Kansas City",8317,"Carl B. Bruce Middle School",912,0,741,0,81.25,77.8,0,912,741,0.8125,0,77.8,77.8,false]
["D0500","Kansas City",8320,"Argentine Middle",663,0,480,0,72.400000000000006,50.4,0,663,480,0.72399999999999998,0,50.4,50.4,false]
["D0500","Kansas City",8321,"Rosedale Middle",521,0,407,0,78.12,42.7,0,521,407,0.78120000000000001,0,42.7,42.7,false]
["D0500","Kansas City",8322,"Sumner Academy of Arts & Science",997,0,519,0,52.06,54.5,0,997,519,0.52059999999999995,0,54.5,54.5,false]
["D0500","Kansas City",8323,"Wyandotte High",1787,0,1379,0,77.17,144.80000000000001,0,1787,1379,0.77170000000000005,0,144.80000000000001,144.80000000000001,false]
["D0500","Kansas City",8324,"Arrowhead Middle",445,0,279,0,62.7,29.3,0,445,279,0.627,0,29.3,29.3,false]
["D0500","Kansas City",8327,"J C Harmon High",1303,0,874,0,67.08,91.8,0,1303,874,0.67079999999999995,0,91.8,91.8,false]
["D0500","Kansas City",8329,"F L Schlagle High",784,0,532,0,67.86,55.9,0,784,532,0.67859999999999998,0,55.9,55.9,false]
["D0500","Kansas City",8330,"Claude A Huyck Elem",284,0,203,0,71.48,21.3,0,284,203,0.71479999999999999,0,21.3,21.3,false]
["D0500","Kansas City",8331,"D D Eisenhower Middle",618,0,417,0,67.48,43.8,0,618,417,0.67479999999999996,0,43.8,43.8,false]
["D0500","Kansas City",8332,"Hazel Grove Elem",521,0,331,0,63.53,34.799999999999997,0,521,331,0.63529999999999998,0,34.799999999999997,34.799999999999997,false]
["D0500","Kansas City",8340,"John F Kennedy Elem",418,0,263,0,62.92,27.6,0,418,263,0.62919999999999998,0,27.6,27.6,false]
["D0500","Kansas City",8342,"Lindbergh Elem",192,0,154,0,80.209999999999994,16.2,0,192,154,0.80210000000000004,0,16.2,16.2,false]
["D0500","Kansas City",8346,"Stony Point South",268,0,165,0,61.57,17.3,0,268,165,0.61570000000000003,0,17.3,17.3,false]
["D0500","Kansas City",8348,"Stony Point North",292,0,180,0,61.64,18.899999999999999,0,292,180,0.61639999999999995,0,18.899999999999999,18.899999999999999,false]
["D0500","Kansas City",8350,"Washington High",1077,0,637,0,59.15,66.900000000000006,0,1077,637,0.59150000000000003,0,66.900000000000006,66.900000000000006,false]
["D0500","Kansas City",8352,"Welborn Elem",539,0,395,0,73.28,41.5,0,539,395,0.73280000000000001,0,41.5,41.5,false]
["D0500","Kansas City",8358,"M E Pearson Elem",585,0,473,0,80.849999999999994,49.7,0,585,473,0.8085,0,49.7,49.7,false]
["D0500","Kansas City",8402,"Fairfax Learning Center",46,0,24,0,52.17,2.5,0,46,24,0.52170000000000005,0,2.5,2.5,false]
["D0500","Kansas City",8403,"500 Reach",32,0,"",0,"",0,0,32,0,0,0,0,0,false]
["D0500","Kansas City",8406,"Bridges/Wyandot Academy",10,0,7,0,70,0.7,0,10,7,0.7,0,0.7,0.7,false]
["D0500","Kansas City",8407,"Gloria Willis Middle School",738,0,517,0,70.05,54.3,0,738,517,0.70050000000000001,0,54.3,54.3,false]
["D0500","Kansas City",8408,"Lowell Brune Elementary School",408,0,210,0,51.47,22.1,0,408,210,0.51470000000000005,0,22.1,22.1,false]
["D0500","Kansas City",8409,"West Park Elementary School",500,0,388,0,77.599999999999994,40.700000000000003,0,500,388,0.77600000000000002,0,40.700000000000003,40.700000000000003,false]
["D0365","Garnett",4580,"Garnett Elementary School",391,0,149,0,38.1,0,3.2,{"$f":"SUM(E197:F197)","v":391},{"$f":"SUM(G197:H197)","v":149},{"$f":"IF(ISERROR(M197/L197),0,M197/L197)","v":0.38109999999999999},{"$f":"IF(AND((N197-35%)>0,N197<50%),M197*(N197-35%)*0.7,0)","v":3.2},{"$f":"IF(N197>=50%,M197*10.5%,0)","v":0},{"$f":"MAX(O197,P197)","v":3.2},{"$f":"COUNTIF(C:C,C197)>1","v":false}]
["D0365","Garnett",4592,"Greeley Elem",62,0,31,0,50,3.3,0,62,31,0.5,0,3.3,3.3,false]
["D0365","Garnett",4610,"Westphalia",53,0,16,0,30.2,0,0,53,16,0.3019,0,0,0,false]
["D0365","Garnett",4612,"Anderson County Jr/Sr High School",432,0,120,0,27.8,0,0,432,120,0.27779999999999999,0,0,0,false]
["D0508","Baxter Springs",8702,"Central Elem",212,0,110,0,51.9,11.6,0,212,110,0.51890000000000003,0,11.6,11.6,false]
["D0508","Baxter Springs",8704,"Lincoln Elem",214,0,116,0,54.2,12.2,0,214,116,0.54210000000000003,0,12.2,12.2,false]
["D0508","Baxter Springs",8710,"Baxter Springs High",395,0,188,0,47.6,0,16.600000000000001,395,188,0.47589999999999999,16.600000000000001,0,16.600000000000001,false]
["D0103","Cheylin",2780,"Cheylin Jr/Sr High",66,0,33,0,50,3.5,0,{"$f":"SUM(E204:F204)","v":66},{"$f":"SUM(G204:H204)","v":33},{"$f":"IF(ISERROR(M204/L204),0,M204/L204)","v":0.5},{"$f":"IF(AND((N204-35%)>0,N204<50%),M204*(N204-35%)*0.7,0)","v":0},{"$f":"IF(N204>=50%,M204*10.5%,0)","v":3.5},{"$f":"MAX(O204,P204)","v":3.5},false]
["D0103","Cheylin",3374,"Cheylin Elementary",80,0,27,0,33.799999999999997,0,0,80,27,0.33750000000000002,0,0,0,false]
["D0339","Jefferson County North",3948,"Jefferson Co North High",129,0,29,0,22.5,0,0,129,29,0.2248,0,0,0,false]
["D0339","Jefferson County North",3950,"Jefferson County North Elem/Middle",311,0,82,0,26.4,0,0,311,82,0.26369999999999999,0,0,0,false]
["D0357","Belle Plaine",4362,"Belle Plaine Elem",204,0,64,0,31.4,0,0,204,64,0.31369999999999998,0,0,0,false]
["D0357","Belle Plaine",4363,"Belle Plaine Middle",186,0,48,0,25.8,0,0,186,48,0.2581,0,0,0,false]
["D0357","Belle Plaine",4364,"Belle Plaine High",163,0,35,0,21.5,0,0,163,35,0.2147,0,0,0,false]
["D0367","Osawatomie",4662,"Trojan Elem",363,0,193,0,53.2,20.3,0,363,193,0.53169999999999995,0,20.3,20.3,false]
["D0367","Osawatomie",4664,"Swenson Early Childhood Education Center",141,0,76,0,53.9,8,0,141,76,0.53900000000000003,0,8,8,false]
["D0367","Osawatomie",4665,"Osawatomie Middle School",249,0,105,0,42.2,0,5.3,249,105,0.42170000000000002,5.3,0,5.3,false]
["D0367","Osawatomie",4666,"Osawatomie High",291,0,101,0,34.700000000000003,0,0,291,101,0.34710000000000002,0,0,0,false]
["D0504","Oswego",8622,"Oswego Neosho Hgts Elem",162,0,60,0,37,0,0.9,162,60,0.37040000000000001,0.9,0,0.9,false]
["D0504","Oswego",8623,"Service Valley Charter Academy",104,0,38,0,36.5,0,0.4,104,38,0.3654,0.4,0,0.4,false]
["D0504","Oswego",8624,"Oswego Junior-Senior High School",162,0,64,0,39.5,0,2,162,64,0.39510000000000001,2,0,2,false]
["D0343","Perry-Lecompton",4022,"Lecompton Elem",274,0,82,0,29.9,0,0,{"$f":"SUM(E218:F218)","v":274},{"$f":"SUM(G218:H218)","v":82},{"$f":"IF(ISERROR(M218/L218),0,M218/L218)","v":0.29930000000000001},{"$f":"IF(AND((N218-35%)>0,N218<50%),M218*(N218-35%)*0.7,0)","v":0},{"$f":"IF(N218>=50%,M218*10.5%,0)","v":0},{"$f":"MAX(O218,P218)","v":0},false]
["D0343","Perry-Lecompton",4029,"Perry-Lecompton Middle",226,0,49,0,21.7,0,0,226,49,0.21679999999999999,0,0,0,false]
["D0343","Perry-Lecompton",4030,"Perry Lecompton High",251,0,54,0,21.5,0,0,251,54,0.21510000000000001,0,0,0,false]
["D0507","Satanta",8694,"Satanta Elem",116,0,50,0,43.1,0,2.8,116,50,0.43099999999999999,2.8,0,2.8,false]
["D0507","Satanta",8696,"Satanta Jr-Sr High",138,0,58,0,42,0,2.9,138,58,0.42030000000000001,2.9,0,2.9,false]
["D0102","Cimarron-Ensign",124,"Cimarron Elem",341,0,93,0,27.3,0,0,{"$f":"SUM(E223:F223)","v":341},{"$f":"SUM(G223:H223)","v":93},{"$f":"IF(ISERROR(M223/L223),0,M223/L223)","v":0.2727},{"$f":"IF(AND((N223-35%)>0,N223<50%),M223*(N223-35%)*0.7,0)","v":0},{"$f":"IF(N223>=50%,M223*10.5%,0)","v":0},{"$f":"MAX(O223,P223)","v":0},false]
["D0102","Cimarron-Ensign",125,"Cimarron High",303,0,77,0,25.4,0,0,303,77,0.25409999999999999,0,0,0,false]
["D0237","Smith Center",1010,"Smith Center Elem",250,0,68,0,27.2,0,0,250,68,0.27200000000000002,0,0,0,false]
["D0237","Smith Center",1012,"Smith Center Jr Sr High",196,0,59,0,30.1,0,0,196,59,0.30099999999999999,0,0,0,false]
["D0259","Wichita",1614,"Adams Elem",388,0,330,0,85.1,34.700000000000003,0,388,330,0.85050000000000003,0,34.700000000000003,34.700000000000003,false]
["D0259","Wichita",1617,"Marshall Middle School",494,0,390,0,79,41,0,494,390,0.78949999999999998,0,41,41,false]
["D0259","Wichita",1618,"Allen Elem",472,0,364,0,77.099999999999994,38.200000000000003,0,472,364,0.7712,0,38.200000000000003,38.200000000000003,false]
["D0259","Wichita",1622,"Benton Elem",297,0,158,0,53.2,16.600000000000001,0,297,158,0.53200000000000003,0,16.600000000000001,16.600000000000001,false]
["D0259","Wichita",1623,"Beech Elem",484,0,308,0,63.6,32.299999999999997,0,484,308,0.63639999999999997,0,32.299999999999997,32.299999999999997,false]
["D0259","Wichita",1624,"Black Traditional Magnet Elem",334,0,225,0,67.400000000000006,23.6,0,334,225,0.67369999999999997,0,23.6,23.6,false]
["D0259","Wichita",1625,"Gordon Parks Academy",415,0,277,0,66.8,29.1,0,415,277,0.66749999999999998,0,29.1,29.1,false]
["D0259","Wichita",1627,"Mead Middle School",547,0,423,0,77.3,44.4,0,547,423,0.77329999999999999,0,44.4,44.4,false]
["D0259","Wichita",1628,"Jackson Elementary",350,0,244,0,69.7,25.6,0,350,244,0.69710000000000005,0,25.6,25.6,false]
["D0259","Wichita",1634,"Buckner Performing Arts Magnet Elem",317,0,213,0,67.2,22.4,0,317,213,0.67190000000000005,0,22.4,22.4,false]
["D0259","Wichita",1636,"Caldwell Elem",412,0,321,0,77.900000000000006,33.700000000000003,0,412,321,0.77910000000000001,0,33.700000000000003,33.700000000000003,false]
["D0259","Wichita",1640,"Cessna Elem",367,0,271,0,73.8,28.5,0,367,271,0.73839999999999995,0,28.5,28.5,false]
["D0259","Wichita",1644,"Chisholm Trail Elem",409,0,185,0,45.2,0,13.2,409,185,0.45229999999999998,13.2,0,13.2,false]
["D0259","Wichita",1646,"Clark Elem",292,0,238,0,81.5,25,0,292,238,0.81510000000000005,0,25,25,false]
["D0259","Wichita",1648,"Cleaveland Traditional Magnet Elementary",230,0,124,0,53.9,13,0,230,124,0.53910000000000002,0,13,13,false]
["D0259","Wichita",1650,"Cloud Elem",524,0,424,0,80.900000000000006,44.5,0,524,424,0.80920000000000003,0,44.5,44.5,false]
["D0259","Wichita",1652,"College Hill Elem",363,0,202,0,55.7,21.2,0,363,202,0.55649999999999999,0,21.2,21.2,false]
["D0259","Wichita",1653,"Colvin Elem",596,0,523,0,87.8,54.9,0,596,523,0.87749999999999995,0,54.9,54.9,false]
["D0259","Wichita",1658,"Earhart Environ Magnet Elem",427,0,179,0,41.9,0,8.6999999999999993,427,179,0.41920000000000002,8.6999999999999993,0,8.6999999999999993,false]
["D0259","Wichita",1660,"Enterprise Elem",452,0,312,0,69,32.799999999999997,0,452,312,0.69030000000000002,0,32.799999999999997,32.799999999999997,false]
["D0259","Wichita",1662,"Dodge Literacy Magnet",491,0,328,0,66.8,34.4,0,491,328,0.66800000000000004,0,34.4,34.4,false]
["D0259","Wichita",1663,"Ortiz Elementary School",319,0,256,0,80.3,26.9,0,319,256,0.80249999999999999,0,26.9,26.9,false]
["D0259","Wichita",1664,"Christa McAuliffe Academy",879,0,167,0,19,0,0,879,167,0.19,0,0,0,false]
["D0259","Wichita",1669,"Bryant Opportunity Academy",33,0,29,0,87.9,3,0,33,29,0.87880000000000003,0,3,3,false]
["D0259","Wichita",1674,"Franklin Elem",333,0,225,0,67.599999999999994,23.6,0,333,225,0.67569999999999997,0,23.6,23.6,false]
["D0259","Wichita",1677,"Gammon Elem",408,0,280,0,68.599999999999994,29.4,0,408,280,0.68630000000000002,0,29.4,29.4,false]
["D0259","Wichita",1678,"Gardiner Elem",407,0,315,0,77.400000000000006,33.1,0,407,315,0.77400000000000002,0,33.1,33.1,false]
["D0259","Wichita",1684,"Griffith Elem",431,0,329,0,76.3,34.5,0,431,329,0.76329999999999998,0,34.5,34.5,false]
["D0259","Wichita",1686,"Price-Harris Communications Magnet",398,0,181,0,45.5,0,13.3,398,181,0.45479999999999998,13.3,0,13.3,false]
["D0259","Wichita",1688,"Harry Street Elem",364,0,307,0,84.3,32.200000000000003,0,364,307,0.84340000000000004,0,32.200000000000003,32.200000000000003,false]
["D0259","Wichita",1690,"Hyde Intl Studies/Commun Elem Magnet",276,0,65,0,23.6,0,0,276,65,0.23549999999999999,0,0,0,false]
["D0259","Wichita",1693,"Spaght Multimedia Magnet",442,0,407,0,92.1,42.7,0,442,407,0.92079999999999995,0,42.7,42.7,false]
["D0259","Wichita",1694,"Irving Elementary",309,0,255,0,82.5,26.8,0,309,255,0.82520000000000004,0,26.8,26.8,false]
["D0259","Wichita",1695,"Isely Traditional Magnet Elem",593,0,200,0,33.700000000000003,0,0,593,200,0.33729999999999999,0,0,0,false]
["D0259","Wichita",1698,"Jefferson Elem",336,0,290,0,86.3,30.5,0,336,290,0.86309999999999998,0,30.5,30.5,{"$f":"COUNTIF(C:C,C261)>1","v":false}]
["D0259","Wichita",1704,"Kelly Liberal Arts Academy",390,0,270,0,69.2,28.4,0,390,270,0.69230000000000003,0,28.4,28.4,false]
["D0259","Wichita",1706,"Kensler Elem",491,0,286,0,58.3,30,0,491,286,0.58250000000000002,0,30,30,false]
["D0259","Wichita",1708,"Bostic Traditional Magnet Elem",277,0,82,0,29.6,0,0,277,82,0.29599999999999999,0,0,0,false]
["D0259","Wichita",1710,"Enders STEM and Leadership Magnet",396,0,248,0,62.6,26,0,396,248,0.62629999999999997,0,26,26,false]
["D0259","Wichita",1712,"Lawrence Elem",394,0,266,0,67.5,27.9,0,394,266,0.67510000000000003,0,27.9,27.9,false]
["D0259","Wichita",1715,"Levy Sp Ed Center",78,0,53,0,68,5.6,0,78,53,0.67949999999999999,0,5.6,5.6,false]
["D0259","Wichita",1718,"Linwood Elementary",423,0,330,0,78,34.700000000000003,0,423,330,0.78010000000000002,0,34.700000000000003,34.700000000000003,false]
["D0259","Wichita",1724,"L'Ouverture Computer Technology Magnet",252,0,194,0,77,20.399999999999999,0,252,194,0.76980000000000004,0,20.399999999999999,20.399999999999999,false]
["D0259","Wichita",1736,"McCollom Elem",309,0,123,0,39.799999999999997,0,4.0999999999999996,309,123,0.39810000000000001,4.0999999999999996,0,4.0999999999999996,false]
["D0259","Wichita",1740,"McLean Science/Tech Magnet Elem",237,0,103,0,43.5,0,6.1,237,103,0.43459999999999999,6.1,0,6.1,false]
["D0259","Wichita",1744,"Minneha Core Knowledge Elem",541,0,291,0,53.8,30.6,0,541,291,0.53790000000000004,0,30.6,30.6,false]
["D0259","Wichita",1746,"Mueller Aerospace/Engineering Discovery Magne",362,0,317,0,87.6,33.299999999999997,0,{"$f":"SUM(E273:F273)","v":362},{"$f":"SUM(G273:H273)","v":317},{"$f":"IF(ISERROR(M273/L273),0,M273/L273)","v":0.87570000000000003},{"$f":"IF(AND((N273-35%)>0,N273<50%),M273*(N273-35%)*0.7,0)","v":0},{"$f":"IF(N273>=50%,M273*10.5%,0)","v":33.299999999999997},{"$f":"MAX(O273,P273)","v":33.299999999999997},false]
["D0259","Wichita",1754,"O K Elem",291,0,149,0,51.2,15.6,0,291,149,0.51200000000000001,0,15.6,15.6,false]
["D0259","Wichita",1756,"Park Elementary",286,0,233,0,81.5,24.5,0,286,233,0.81469999999999998,0,24.5,24.5,false]
["D0259","Wichita",1758,"Payne Elem",258,0,204,0,79.099999999999994,21.4,0,258,204,0.79069999999999996,0,21.4,21.4,false]
["D0259","Wichita",1760,"Peterson Elem",347,0,142,0,40.9,0,5.9,347,142,0.40920000000000001,5.9,0,5.9,false]
["D0259","Wichita",1766,"Riverside Leadership Magnet Elementary",188,0,63,0,33.5,0,0,188,63,0.33510000000000001,0,0,0,false]
["D0259","Wichita",1772,"Seltzer Elem",477,0,213,0,44.7,0,14.4,477,213,0.44650000000000001,14.4,0,14.4,false]
["D0259","Wichita",1778,"Pleasant Valley Elem",311,0,228,0,73.3,23.9,0,311,228,0.73309999999999997,0,23.9,23.9,false]
["D0259","Wichita",1780,"Sowers Alternative High School",64,0,45,0,70.3,4.7,0,64,45,0.70309999999999995,0,4.7,4.7,false]
["D0259","Wichita",1782,"Stanley Elem",366,0,279,0,76.2,29.3,0,366,279,0.76229999999999998,0,29.3,29.3,false]
["D0259","Wichita",1785,"Stucky Middle School",624,0,340,0,54.5,35.700000000000003,0,624,340,0.54490000000000005,0,35.700000000000003,35.700000000000003,false]
["D0259","Wichita",1790,"Washington Accelerated Learning Elem",444,0,380,0,85.6,39.9,0,444,380,0.85589999999999999,0,39.9,39.9,false]
["D0259","Wichita",1792,"Wells Alternative Middle School",38,0,31,0,81.599999999999994,3.3,0,38,31,0.81579999999999997,0,3.3,3.3,false]
["D0259","Wichita",1796,"White Elem",409,0,315,0,77,33.1,0,409,315,0.7702,0,33.1,33.1,false]
["D0259","Wichita",1798,"Anderson Elem",522,0,405,0,77.599999999999994,42.5,0,522,405,0.77590000000000003,0,42.5,42.5,false]
["D0259","Wichita",1800,"Woodland Health / Wellness Magnet Elem",342,0,255,0,74.599999999999994,26.8,0,342,255,0.74560000000000004,0,26.8,26.8,false]
["D0259","Wichita",1802,"Woodman Elem",580,0,414,0,71.400000000000006,43.5,0,580,414,0.71379999999999999,0,43.5,43.5,false]
["D0259","Wichita",1804,"Allison Traditional Magnet Middle",559,0,250,0,44.7,0,17,559,250,0.44719999999999999,17,0,17,false]
["D0259","Wichita",1806,"Brooks Magnet Middle School",532,0,329,0,61.8,34.5,0,532,329,0.61839999999999995,0,34.5,34.5,false]
["D0259","Wichita",1808,"Curtis Middle School",846,0,694,0,82,72.900000000000006,0,846,694,0.82030000000000003,0,72.900000000000006,72.900000000000006,false]
["D0259","Wichita",1810,"Coleman Middle School",425,0,283,0,66.599999999999994,29.7,0,425,283,0.66590000000000005,0,29.7,29.7,false]
["D0259","Wichita",1812,"Hadley Middle School",608,0,439,0,72.2,46.1,0,608,439,0.72199999999999998,0,46.1,46.1,false]
["D0259","Wichita",1814,"Hamilton Middle School",592,0,457,0,77.2,48,0,592,457,0.77200000000000002,0,48,48,false]
["D0259","Wichita",1817,"Jardine Technology Middle Magnet",525,0,451,0,85.9,47.4,0,525,451,0.85899999999999999,0,47.4,47.4,false]
["D0259","Wichita",1818,"Horace Mann Dual Language Magnet",602,0,408,0,67.8,42.8,0,602,408,0.67769999999999997,0,42.8,42.8,false]
["D0259","Wichita",1823,"Northeast Magnet High School",663,0,273,0,41.2,0,11.8,663,273,0.4118,11.8,0,11.8,false]
["D0259","Wichita",1824,"Mayberry Cultural and Fine Arts Magnet Middle",625,0,362,0,57.9,38,0,625,362,0.57920000000000005,0,38,38,false]
["D0259","Wichita",1828,"Pleasant Valley Middle School",635,0,212,0,33.4,0,0,635,212,0.33389999999999997,0,0,0,false]
["D0259","Wichita",1830,"Robinson Middle School",783,0,372,0,47.5,0,32.6,783,372,0.47510000000000002,32.6,0,32.6,false]
["D0259","Wichita",1833,"Wilbur Middle School",814,0,425,0,52.2,44.6,0,814,425,0.52210000000000001,0,44.6,44.6,false]
["D0259","Wichita",1834,"Truesdell Middle School",966,0,728,0,75.400000000000006,76.400000000000006,0,966,728,0.75360000000000005,0,76.400000000000006,76.400000000000006,false]
["D0259","Wichita",1836,"East High",2216,0,1403,0,63.3,147.30000000000001,0,2216,1403,0.6331,0,147.30000000000001,147.30000000000001,false]
["D0259","Wichita",1837,"Wichita Alternative High",88,0,43,0,48.9,0,4.2,88,43,0.48859999999999998,4.2,0,4.2,false]
["D0259","Wichita",1838,"North High",2122,0,1411,0,66.5,148.19999999999999,0,2122,1411,0.66490000000000005,0,148.19999999999999,148.19999999999999,false]
["D0259","Wichita",1840,"South High",1636,0,1171,0,71.599999999999994,123,0,1636,1171,0.71579999999999999,0,123,123,false]
["D0259","Wichita",1842,"Southeast High",2019,0,1155,0,57.2,121.3,0,2019,1155,0.57210000000000005,0,121.3,121.3,false]
["D0259","Wichita",1844,"West High",1284,0,928,0,72.3,97.4,0,1284,928,0.72270000000000001,0,97.4,97.4,false]
["D0259","Wichita",1846,"Heights High",1221,0,624,0,51.1,65.5,0,1221,624,0.5111,0,65.5,65.5,false]
["D0259","Wichita",1847,"Northwest High",1352,0,569,0,42.1,0,28.2,1352,569,0.4209,28.2,0,28.2,false]
["D0259","Wichita",1948,"Chisholm Life Skills Center",72,0,47,0,65.3,4.9000000000000004,0,72,47,0.65280000000000005,0,4.9000000000000004,4.9000000000000004,false]
["D0269","Palco",2110,"Palco Jr. High",16,0,4,0,25,0,0,16,4,0.25,0,0,0,false]
["D0269","Palco",2115,"Damar Elementary School",37,0,10,0,27,0,0,37,10,0.27029999999999998,0,0,0,false]
["D0269","Palco",2116,"Palco High",29,0,6,0,20.7,0,0,29,6,0.2069,0,0,0,false]
["D0272","Waconda",2171,"Lakeside Elementary",129,0,50,0,38.799999999999997,0,1.3,129,50,0.3876,1.3,0,1.3,false]
["D0272","Waconda",2176,"Lakeside Junior/Senior High School",140,0,47,0,33.6,0,0,140,47,0.3357,0,0,0,false]
["D0272","Waconda",2179,"Tipton Community School",48,0,3,0,6.3,0,0,48,3,6.25E-2,0,0,0,false]
["D0273","Beloit",2214,"Beloit Elem",481,0,149,0,31,0,0,481,149,0.30980000000000002,0,0,0,false]
["D0273","Beloit",2218,"Beloit Jr-Sr High",328,0,89,0,27.1,0,0,328,89,0.27129999999999999,0,0,0,false]
["D0284","Chase County",2489,"Chase County Junior Senior High School",158,0,46,0,29.11,0,0,158,46,0.29110000000000003,0,0,0,false]
["D0284","Chase County",2491,"Chase County Elementary School",198,0,50,0,25.25,0,0,198,50,0.2525,0,0,0,false]
["D0298","Lincoln",2840,"Lincoln Elem",149,0,52,0,34.9,0,0,149,52,0.34899999999999998,0,0,0,false]
["D0298","Lincoln",2842,"Lincoln Jr/Sr High",175,0,53,0,30.3,0,0,175,53,0.3029,0,0,0,false]
["D0299","Sylvan Grove",2860,"Lucas/Sylvan Elementary Unified",123,0,39,0,31.7,0,0,{"$f":"SUM(E325:F325)","v":123},{"$f":"SUM(G325:H325)","v":39},{"$f":"IF(ISERROR(M325/L325),0,M325/L325)","v":0.31709999999999999},{"$f":"IF(AND((N325-35%)>0,N325<50%),M325*(N325-35%)*0.7,0)","v":0},{"$f":"IF(N325>=50%,M325*10.5%,0)","v":0},{"$f":"MAX(O325,P325)","v":0},{"$f":"COUNTIF(C:C,C325)>1","v":false}]
["D0299","Sylvan Grove",2861,"Sylvan-Lucas Unified Jr. sr",121,0,23,0,19,0,0,121,23,0.19009999999999999,0,0,0,false]
["D0335","North Jackson",3871,"Jackson Heights Elementary School",204,0,64,0,31.4,0,0,204,64,0.31369999999999998,0,0,0,false]
["D0335","North Jackson",3872,"Jackson Heights High School and Middle School",172,0,59,0,34.299999999999997,0,0,172,59,0.34300000000000003,0,0,0,false]
["D0372","Silver Lake",4776,"Silver Lake Elem",374,0,37,0,9.9,0,0,374,37,9.8900000000000002E-2,0,0,0,false]
["D0372","Silver Lake",4778,"Silver Lake Jr-Sr High",336,0,32,0,9.5,0,0,336,32,9.5200000000000007E-2,0,0,0,false]
["D0374","Sublette",4834,"Sublette Elem",199,0,121,0,60.8,12.7,0,199,121,0.60799999999999998,0,12.7,12.7,false]
["D0374","Sublette",4836,"Sublette High",113,0,55,0,48.7,0,5.3,113,55,0.48670000000000002,5.3,0,5.3,false]
["D0374","Sublette",4838,"Sublette Middle",58,0,28,0,48.3,0,2.6,58,28,0.48280000000000001,2.6,0,2.6,false]
["D0384","Blue Valley",5160,"McCormick Elementary",99,0,7,0,7.1,0,0,99,7,7.0699999999999999E-2,0,0,0,false]
["D0384","Blue Valley",5164,"Randolph Middle",68,0,9,0,13.2,0,0,68,9,0.13239999999999999,0,0,0,false]
["D0384","Blue Valley",5166,"Blue Valley High",72,0,11,0,15.3,0,0,72,11,0.15279999999999999,0,0,0,false]
["D0399","Paradise",5486,"Natoma Elem",67,0,28,0,41.8,0,1.3,67,28,0.41789999999999999,1.3,0,1.3,false]
["D0399","Paradise",5488,"Natoma High (6-12)",58,0,24,0,41.4,0,1.1000000000000001,58,24,0.4138,1.1000000000000001,0,1.1000000000000001,false]
["D0423","Moundridge",6140,"Moundridge Elem",162,0,44,0,27.2,0,0,162,44,0.27160000000000001,0,0,0,false]
["D0423","Moundridge",6142,"Moundridge High",123,0,23,0,18.7,0,0,123,23,0.187,0,0,0,false]
["D0423","Moundridge",6146,"Moundridge Middle",182,0,35,0,19.2,0,0,182,35,0.1923,0,0,0,false]
["D0434","Santa Fe",6440,6440,391,0,120,0,30.7,0,0,391,120,0.30690000000000001,0,0,0,false]
["D0434","Santa Fe",6444,6444,335,0,97,0,29,0,0,335,97,0.28960000000000002,0,0,0,false]
["D0434","Santa Fe",6446,6446,289,0,71,0,24.6,0,0,289,71,0.2457,0,0,0,false]
["D0448","Inman",6896,"Inman Elem",217,0,41,0,18.899999999999999,0,0,217,41,0.18890000000000001,0,0,0,false]
["D0448","Inman",6898,"Inman Jr/Sr High School",201,0,31,0,15.4,0,0,201,31,0.1542,0,0,0,false]
["D0468","Healy",7402,"Healy Elem",18,0,13,0,72.2,1.4,0,18,13,0.72219999999999995,0,1.4,1.4,false]
["D0468","Healy",7404,"Healy High",22,0,16,0,72.7,1.7,0,22,16,0.72729999999999995,0,1.7,1.7,false]
["D0479","Crest",7692,"Crest Elementary",169,0,72,0,42.6,0,3.8,169,72,0.42599999999999999,3.8,0,3.8,false]
["D0479","Crest",7694,"Crest High",78,0,19,0,24.4,0,0,78,19,0.24360000000000001,0,0,0,false]
["D0483","Kismet-Plains",7798,"Kismet Elem",147,0,69,0,46.9,0,5.8,147,69,0.46939999999999998,5.8,0,5.8,false]
["D0483","Kismet-Plains",7800,"Plains Elem",123,0,53,0,43.1,0,3,123,53,0.43090000000000001,3,0,3,false]
["D0483","Kismet-Plains",7804,"Southwestern Heights Jr/Sr High",324,0,153,0,47.2,0,13.1,324,153,0.47220000000000001,13.1,0,13.1,false]
["D0101","Erie",111,"Erie Elementary",194,0,76,0,39.200000000000003,0,2.2000000000000002,{"$f":"SUM(E354:F354)","v":194},{"$f":"SUM(G354:H354)","v":76},{"$f":"IF(ISERROR(M354/L354),0,M354/L354)","v":0.39179999999999998},{"$f":"IF(AND((N354-35%)>0,N354<50%),M354*(N354-35%)*0.7,0)","v":2.2000000000000002},{"$f":"IF(N354>=50%,M354*10.5%,0)","v":0},{"$f":"MAX(O354,P354)","v":2.2000000000000002},false]
["D0101","Erie",112,"Galesburg Middle School",97,0,35,0,36.1,0,0.3,97,35,0.36080000000000001,0.3,0,0.3,false]
["D0101","Erie",113,"Erie High School",154,0,33,0,21.4,0,0,154,33,0.21429999999999999,0,0,0,false]
["D0115","Nemaha Central",280,"Nemaha Central Elementary and Middle School",496,0,106,0,21.4,0,0,496,106,0.2137,0,0,0,false]
["D0115","Nemaha Central",281,"Nemaha Central High School",219,0,17,0,7.8,0,0,219,17,7.7600000000000002E-2,0,0,0,false]
["D0202","Turner",154,"Junction Elementary",263,0,122,0,46.4,0,9.6999999999999993,263,122,0.46389999999999998,9.6999999999999993,0,9.6999999999999993,false]
["D0202","Turner",155,"Turner Sixth Grade Academy",301,0,158,0,52.5,16.600000000000001,0,301,158,0.52490000000000003,0,16.600000000000001,16.600000000000001,false]
["D0202","Turner",157,"Midland Trail",483,0,305,0,63.2,32,0,483,305,0.63149999999999995,0,32,32,false]
["D0202","Turner",160,"Oak Grove Elem",514,0,280,0,54.5,29.4,0,514,280,0.54469999999999996,0,29.4,29.4,false]
["D0202","Turner",164,"Turner Elem",574,0,335,0,58.4,35.200000000000003,0,574,335,0.58360000000000001,0,35.200000000000003,35.200000000000003,false]
["D0202","Turner",167,"Turner Middle School",581,0,310,0,53.4,32.6,0,581,310,0.53359999999999996,0,32.6,32.6,false]
["D0202","Turner",168,"Turner High",1135,0,540,0,47.6,0,47.6,1135,540,0.4758,47.6,0,47.6,false]
["D0205","Bluestem",238,"Bluestem Elementary School",254,0,74,0,29.1,0,0,254,74,0.2913,0,0,0,false]
["D0205","Bluestem",240,"Bluestem Jr/Sr High",258,0,88,0,34.1,0,0,258,88,0.34110000000000001,0,0,0,false]
["D0253","Emporia",1414,"Village Elem",372,0,131,0,35.22,0,0.2,{"$f":"SUM(E368:F368)","v":372},{"$f":"SUM(G368:H368)","v":131},{"$f":"IF(ISERROR(M368/L368),0,M368/L368)","v":0.35220000000000001},{"$f":"IF(AND((N368-35%)>0,N368<50%),M368*(N368-35%)*0.7,0)","v":0.2},{"$f":"IF(N368>=50%,M368*10.5%,0)","v":0},{"$f":"MAX(O368,P368)","v":0.2},false]
["D0253","Emporia",1416,"Walnut Elem",275,0,107,0,38.909999999999997,0,2.9,275,107,0.3891,2.9,0,2.9,false]
["D0253","Emporia",1418,"W A White Elem",211,0,122,0,57.82,12.8,0,211,122,0.57820000000000005,0,12.8,12.8,false]
["D0253","Emporia",1422,"Emporia Middle School",938,0,412,0,43.92,0,25.7,938,412,0.43919999999999998,25.7,0,25.7,false]
["D0253","Emporia",1424,"Emporia High",1459,0,467,0,32.01,0,0,1459,467,0.3201,0,0,0,false]
["D0253","Emporia",1428,"Logan Ave Elem",226,0,124,0,54.87,13,0,226,124,0.54869999999999997,0,13,13,false]
["D0253","Emporia",1429,"Riverside Elementary",398,0,222,0,55.78,23.3,0,398,222,0.55779999999999996,0,23.3,23.3,false]
["D0253","Emporia",1430,"Timmerman Elementary",352,0,88,0,25,0,0,352,88,0.25,0,0,0,false]
["D0359","Argonia",4404,"Argonia Elem",78,0,27,0,34.6,0,0,78,27,0.34620000000000001,0,0,0,false]
["D0359","Argonia",4406,"Argonia High",86,0,30,0,34.9,0,0,86,30,0.3488,0,0,0,false]
["D0377","Atchison County",4889,"Atchison County Community Elementary School",227,0,62,0,27.3,0,0,227,62,0.27310000000000001,0,0,0,false]
["D0377","Atchison County",4891,"Atchison County Community JR/SR High",255,0,66,0,25.9,0,0,255,66,0.25879999999999997,0,0,0,false]
["D0378","Riley County",4950,"Riley County Grade School",468,0,61,0,13,0,0,468,61,0.1303,0,0,0,false]
["D0378","Riley County",4952,"Riley County High School",211,0,35,0,16.600000000000001,0,0,211,35,0.16589999999999999,0,0,0,false]
["D0408","Marion",5746,"Marion Middle",126,0,42,0,33.299999999999997,0,0,126,42,0.33329999999999999,0,0,0,false]
["D0408","Marion",5748,"Marion High",131,0,26,0,19.899999999999999,0,0,131,26,0.19850000000000001,0,0,0,false]
["D0408","Marion",5750,"Marion Elem",243,0,76,0,31.3,0,0,243,76,0.31280000000000002,0,0,0,false]
["D0416","Louisburg",5970,"Broadmoor Elementary",336,0,35,0,10.4,0,0,336,35,0.1042,0,0,0,false]
["D0416","Louisburg",5972,"Louisburg High",577,0,57,0,9.9,0,0,577,57,9.8799999999999999E-2,0,0,0,false]
["D0416","Louisburg",5978,"Louisburg Middle",367,0,29,0,7.9,0,0,367,29,7.9000000000000001E-2,0,0,0,false]
["D0416","Louisburg",5980,"Rockville Elementary School",406,0,42,0,10.3,0,0,406,42,0.10340000000000001,0,0,0,false]
["D0462","Central",7246,"Central Elem",156,0,63,0,40.4,0,2.4,156,63,0.40379999999999999,2.4,0,2.4,{"$f":"COUNTIF(C:C,C389)>1","v":false}]
["D0462","Central",7254,"Central Jr-Sr High",144,0,66,0,45.8,0,5,144,66,0.45829999999999999,5,0,5,false]
["D0509","South Haven",8742,"South Haven Elem",90,0,15,0,16.7,0,0,90,15,0.16669999999999999,0,0,0,false]
["D0509","South Haven",8744,"South Haven High",107,0,24,0,22.4,0,0,107,24,0.2243,0,0,0,false]
["D0208","Trego Community (WaKeeney)",306,"Trego Grade School",265,0,53,0,20,0,0,{"$f":"SUM(E393:F393)","v":265},{"$f":"SUM(G393:H393)","v":53},{"$f":"IF(ISERROR(M393/L393),0,M393/L393)","v":0.2},{"$f":"IF(AND((N393-35%)>0,N393<50%),M393*(N393-35%)*0.7,0)","v":0},{"$f":"IF(N393>=50%,M393*10.5%,0)","v":0},{"$f":"MAX(O393,P393)","v":0},false]
["D0208","Trego Community (WaKeeney)",308,"Trego Community High",109,0,27,0,24.8,0,0,109,27,0.2477,0,0,0,false]
["D0244","Burlington",1154,"Burlington High",266,0,66,0,24.8,0,0,266,66,0.24809999999999999,0,0,0,false]
["D0244","Burlington",1163,"Burlington Elementary School",291,0,85,0,29.2,0,0,291,85,0.29210000000000003,0,0,0,false]
["D0244","Burlington",1165,"Burlington Middle School 5 - 8",255,0,81,0,31.8,0,0,255,81,0.31759999999999999,0,0,0,false]
["D0326","Logan",3562,"Logan Elem",80,0,29,0,36.299999999999997,0,0.3,80,29,0.36249999999999999,0.3,0,0.3,false]
["D0326","Logan",3564,"Logan High",52,0,17,0,32.700000000000003,0,0,52,17,0.32690000000000002,0,0,0,false]
["D0336","Holton",3887,"Holton Elementary School",484,0,191,0,39.5,0,6,484,191,0.39460000000000001,6,0,6,false]
["D0336","Holton",3890,"Holton Middle",233,0,65,0,27.9,0,0,233,65,0.27900000000000003,0,0,0,false]
["D0336","Holton",3892,"Holton High",329,0,84,0,25.5,0,0,329,84,0.25530000000000003,0,0,0,false]
["D0376","Sterling",4864,"Sterling Grade School",263,0,46,0,17.5,0,0,263,46,0.1749,0,0,0,false]
["D0376","Sterling",4866,"Sterling Junior High/Senior High",216,0,38,0,17.600000000000001,0,0,216,38,0.1759,0,0,0,false]
["D0392","Osborne",5332,"Osborne Elem",179,0,49,0,27.4,0,0,179,49,0.2737,0,0,0,false]
["D0392","Osborne",5334,"Osborne Junior/Senior High",148,0,35,0,23.7,0,0,148,35,0.23649999999999999,0,0,0,false]
["D0401","Chase-Raymond",5534,"Chase Elem",66,0,33,0,50,3.5,0,66,33,0.5,0,3.5,3.5,false]
["D0401","Chase-Raymond",5536,"Chase High",41,0,24,0,58.5,2.5,0,41,24,0.58540000000000003,0,2.5,2.5,false]
["D0401","Chase-Raymond",5538,"Raymond Jr High",35,0,14,0,40,0,0.5,35,14,0.4,0.5,0,0.5,false]
["D0432","Victoria",6399,"Victoria Elementary",161,0,31,0,19.3,0,0,161,31,0.1925,0,0,0,false]
["D0432","Victoria",6403,"Victoria Junior-Senior High School",115,0,17,0,14.8,0,0,115,17,0.14779999999999999,0,0,0,false]
["D0206","Remington-Whitewater",260,"Frederic Remington High",145,0,37,0,25.5,0,0,{"$f":"SUM(E412:F412)","v":145},{"$f":"SUM(G412:H412)","v":37},{"$f":"IF(ISERROR(M412/L412),0,M412/L412)","v":0.25519999999999998},{"$f":"IF(AND((N412-35%)>0,N412<50%),M412*(N412-35%)*0.7,0)","v":0},{"$f":"IF(N412>=50%,M412*10.5%,0)","v":0},{"$f":"MAX(O412,P412)","v":0},false]
["D0206","Remington-Whitewater",272,"Remington Elementary at Potwin",184,0,48,0,26.1,0,0,184,48,0.26090000000000002,0,0,0,false]
["D0206","Remington-Whitewater",274,"Remington Middle School",143,0,34,0,23.8,0,0,143,34,0.23780000000000001,0,0,0,false]
["D0230","Spring Hill",787,"Spring Hill Elementary School",535,0,85,0,15.9,0,0,535,85,0.15890000000000001,0,0,0,false]
["D0230","Spring Hill",790,"Spring Hill High School",960,0,95,0,9.9,0,0,960,95,9.9000000000000005E-2,0,0,0,false]
["D0230","Spring Hill",792,"Spring Hill Middle School",463,0,56,0,12.1,0,0,463,56,0.121,0,0,0,false]
["D0230","Spring Hill",793,"Prairie Creek Elementary",410,0,13,0,3.2,0,0,410,13,3.1699999999999999E-2,0,0,0,false]
["D0230","Spring Hill",929,"Wolf Creek Elementary School",308,0,22,0,7.1,0,0,308,22,7.1400000000000005E-2,0,0,0,false]
["D0230","Spring Hill",951,"Timber Sage Elementary School",323,0,7,0,2.2000000000000002,0,0,323,7,2.1700000000000001E-2,0,0,0,false]
["D0230","Spring Hill",954,"Woodland Spring Middle School",371,0,10,0,2.7,0,0,371,10,2.7E-2,0,0,0,false]
["D0230","Spring Hill",957,"Dayton Creek Elementary School",228,0,18,0,7.9,0,0,228,18,7.8899999999999998E-2,0,0,0,false]
["D0267","Renwick",2062,"Andale Elem-Middle",415,0,44,0,10.6,0,0,415,44,0.106,0,0,0,false]
["D0267","Renwick",2064,"Andale High",366,0,23,0,6.3,0,0,366,23,6.2799999999999995E-2,0,0,0,false]
["D0267","Renwick",2066,"Colwich Elem",238,0,84,0,35.299999999999997,0,0.2,238,84,0.35289999999999999,0.2,0,0.2,false]
["D0267","Renwick",2068,"Garden Plain Elem",401,0,77,0,19.2,0,0,401,77,0.192,0,0,0,false]
["D0267","Renwick",2070,"Garden Plain High",168,0,18,0,10.7,0,0,168,18,0.1071,0,0,0,false]
["D0267","Renwick",2071,"St. Marks School",324,0,39,0,12,0,0,324,39,0.12039999999999999,0,0,0,false]
["D0271","Stockton",2156,"Stockton Elem",208,0,54,0,26,0,0,208,54,0.2596,0,0,0,false]
["D0271","Stockton",2158,"Stockton High",117,0,28,0,23.9,0,0,117,28,0.23930000000000001,0,0,0,false]
["D0275","Triplains",2286,"Winona Elem",52,0,8,0,15.4,0,0,52,8,0.15379999999999999,0,0,0,false]
["D0275","Triplains",2288,"Winona High",22,0,3,0,13.6,0,0,22,3,0.13639999999999999,0,0,0,false]
["D0283","Elk Valley",2470,"Elk Valley Elementary",59,0,34,0,57.6,3.6,0,59,34,0.57630000000000003,0,3.6,3.6,false]
["D0283","Elk Valley",2472,"Elk Valley High School",41,0,27,0,65.900000000000006,2.8,0,41,27,0.65849999999999997,0,2.8,2.8,false]
["D0285","Cedar Vale",2518,"Cedar Vale Elem",67,0,18,0,26.9,0,0,67,18,0.26869999999999999,0,0,0,false]
["D0285","Cedar Vale",2520,"Cedar Vale High",65,0,32,0,49.2,0,3.2,65,32,0.49230000000000002,3.2,0,3.2,false]
["D0286","Chautauqua",2544,"Sedan Elem",196,0,117,0,59.7,12.3,0,196,117,0.59689999999999999,0,12.3,12.3,false]
["D0286","Chautauqua",2546,"Sedan High",188,0,88,0,46.8,0,7.3,188,88,0.46810000000000002,7.3,0,7.3,false]
["D0290","Ottawa",2644,"Garfield Elem",370,0,142,0,38.4,0,3.4,370,142,0.38379999999999997,3.4,0,3.4,false]
["D0290","Ottawa",2648,"Lincoln Elem",343,0,171,0,49.9,0,17.8,{"$f":"SUM(E440:F440)","v":343},{"$f":"SUM(G440:H440)","v":171},{"$f":"IF(ISERROR(M440/L440),0,M440/L440)","v":0.4985},{"$f":"IF(AND((N440-35%)>0,N440<50%),M440*(N440-35%)*0.7,0)","v":17.8},{"$f":"IF(N440>=50%,M440*10.5%,0)","v":0},{"$f":"MAX(O440,P440)","v":17.8},false]
["D0290","Ottawa",2650,"Ottawa Middle School",513,0,182,0,35.5,0,0.6,513,182,0.3548,0.6,0,0.6,false]
["D0290","Ottawa",2652,"Ottawa Sr High",729,0,212,0,29.1,0,0,729,212,0.2908,0,0,0,false]
["D0290","Ottawa",2658,"Sunflower Elementary School",322,0,121,0,37.6,0,2.2000000000000002,322,121,0.37580000000000002,2.2000000000000002,0,2.2000000000000002,false]
["D0297","St. Francis",2812,"St Francis Elem",147,0,27,0,18.399999999999999,0,0,147,27,0.1837,0,0,0,false]
["D0297","St. Francis",2816,"St Francis High",138,0,36,0,26.1,0,0,138,36,0.26090000000000002,0,0,0,false]
["D0306","Southeast of Saline",3052,"Southeast Saline High",336,0,50,0,14.9,0,0,336,50,0.14879999999999999,0,0,0,false]
["D0306","Southeast of Saline",3056,"Southeast Saline Elem",344,0,49,0,14.2,0,0,344,49,0.1424,0,0,0,false]
["D0351","Macksville",4196,"Macksville Elem",111,0,50,0,45.1,0,3.5,111,50,0.45050000000000001,3.5,0,3.5,false]
["D0351","Macksville",4200,"Macksville High",85,0,33,0,38.799999999999997,0,0.9,85,33,0.38819999999999999,0.9,0,0.9,false]
["D0358","Oxford",4388,"Oxford Elem",200,0,61,0,30.5,0,0,200,61,0.30499999999999999,0,0,0,false]
["D0358","Oxford",4390,"Oxford Jr/Sr High",192,0,50,0,26,0,0,192,50,0.26040000000000002,0,0,0,false]
["D0361","Anthony-Harper",4438,"Anthony Elem",204,0,82,0,40.200000000000003,0,3,204,82,0.40200000000000002,3,0,3,false]
["D0361","Anthony-Harper",4442,"Chaparral Jr/Sr High",330,0,136,0,41.2,0,5.9,330,136,0.41210000000000002,5.9,0,5.9,{"$f":"COUNTIF(C:C,C453)>1","v":false}]
["D0361","Anthony-Harper",4458,"Harper Elem",235,0,108,0,46,0,8.3000000000000007,235,108,0.45960000000000001,8.3000000000000007,0,8.3000000000000007,false]
["D0366","Woodson",4639,"Yates Center Elem",292,0,92,0,31.5,0,0,292,92,0.31509999999999999,0,0,0,false]
["D0366","Woodson",4646,"Yates Center High",104,0,37,0,35.6,0,0.2,104,37,0.35580000000000001,0.2,0,0.2,false]
["D0380","Vermillon",5032,"Centralia Elem",199,0,37,0,18.600000000000001,0,0,199,37,0.18590000000000001,0,0,0,false]
["D0380","Vermillon",5034,"Centralia High",127,0,12,0,9.5,0,0,127,12,9.4500000000000001E-2,0,0,0,false]
["D0380","Vermillon",5036,"Frankfort Elem",169,0,24,0,14.2,0,0,169,24,0.14199999999999999,0,0,0,false]
["D0380","Vermillon",5038,"Frankfort High",125,0,16,0,12.8,0,0,125,16,0.128,0,0,0,false]
["D0389","Eureka",5268,"Eureka Jr/Sr High",285,0,117,0,41.1,0,5,285,117,0.41049999999999998,5,0,5,false]
["D0389","Eureka",5287,"Marshall Elementary School",306,0,153,0,50,16.100000000000001,0,306,153,0.5,0,16.100000000000001,16.100000000000001,false]
["D0396","Douglass",5411,"Leonard C Seal Elem",277,0,70,0,25.3,0,0,277,70,0.25269999999999998,0,0,0,false]
["D0396","Douglass",5413,"Marvin Sisk Middle School",135,0,32,0,23.7,0,0,135,32,0.23699999999999999,0,0,0,false]
["D0396","Douglass",5414,"Douglass High",216,0,44,0,20.399999999999999,0,0,216,44,0.20369999999999999,0,0,0,false]
["D0404","Riverton",5620,"Riverton Elem",306,0,109,0,35.6,0,0.5,306,109,0.35620000000000002,0.5,0,0.5,false]
["D0404","Riverton",5621,"Riverton Middle",152,0,62,0,40.799999999999997,0,2.5,152,62,0.40789999999999998,2.5,0,2.5,false]
["D0404","Riverton",5622,"Riverton High",214,0,78,0,36.5,0,0.8,214,78,0.36449999999999999,0.8,0,0.8,false]
["D0415","Hiawatha",5936,"Hiawatha Elem",348,0,122,0,35.1,0,0.1,348,122,0.35060000000000002,0.1,0,0.1,false]
["D0415","Hiawatha",5940,"Hiawatha Sr High",272,0,98,0,36,0,0.7,272,98,0.36030000000000001,0.7,0,0.7,false]
["D0415","Hiawatha",5950,"Hiawatha Middle School",295,0,98,0,33.200000000000003,0,0,295,98,0.3322,0,0,0,false]
["D0420","Osage City",6088,"Osage City Elem",303,0,112,0,37,0,1.5,303,112,0.36959999999999998,1.5,0,1.5,false]
["D0420","Osage City",6090,"Osage City High",220,0,61,0,27.7,0,0,220,61,0.27729999999999999,0,0,0,false]
["D0420","Osage City",6091,"Osage City Middle School",161,0,41,0,25.5,0,0,161,41,0.25469999999999998,0,0,0,false]
["D0440","Halstead",6586,"Bentley Primary School",225,0,65,0,28.9,0,0,{"$f":"SUM(E475:F475)","v":225},{"$f":"SUM(G475:H475)","v":65},{"$f":"IF(ISERROR(M475/L475),0,M475/L475)","v":0.28889999999999999},{"$f":"IF(AND((N475-35%)>0,N475<50%),M475*(N475-35%)*0.7,0)","v":0},{"$f":"IF(N475>=50%,M475*10.5%,0)","v":0},{"$f":"MAX(O475,P475)","v":0},false]
["D0440","Halstead",6592,"Halstead Middle School",359,0,104,0,29,0,0,359,104,0.28970000000000001,0,0,0,false]
["D0440","Halstead",6594,"Halstead High",230,0,62,0,27,0,0,230,62,0.26960000000000001,0,0,0,false]
["D0444","Little River",6726,"Little River Junior High",43,0,7,0,16.3,0,0,43,7,0.1628,0,0,0,false]
["D0444","Little River",6728,"Little River High",94,0,12,0,12.8,0,0,94,12,0.12770000000000001,0,0,0,false]
["D0444","Little River",6734,"Windom Elem",149,0,27,0,18.100000000000001,0,0,149,27,0.1812,0,0,0,false]
["D0449","Easton",6917,"Pleasant Ridge Middle",134,0,20,0,14.9,0,0,134,20,0.14929999999999999,0,0,0,false]
["D0449","Easton",6918,"Pleasant Ridge High",186,0,24,0,12.9,0,0,186,24,0.129,0,0,0,false]
["D0449","Easton",6919,"Pleasant Ridge Elementary",321,0,32,0,10,0,0,321,32,9.9699999999999997E-2,0,0,0,false]
["D0470","Arkansas City",7440,"Adams Elem",300,0,198,0,66,20.8,0,300,198,0.66,0,20.8,20.8,false]
["D0470","Arkansas City",7442,"Frances Willard Elem",238,0,154,0,64.7,16.2,0,238,154,0.64710000000000001,0,16.2,16.2,false]
["D0470","Arkansas City",7443,"Jefferson Elem",254,0,131,0,51.6,13.8,0,254,131,0.51570000000000005,0,13.8,13.8,false]
["D0470","Arkansas City",7448,"Roosevelt Elem",212,0,135,0,63.7,14.2,0,212,135,0.63680000000000003,0,14.2,14.2,false]
["D0470","Arkansas City",7454,"Arkansas City Middle Sch",664,0,390,0,58.7,41,0,664,390,0.58730000000000004,0,41,41,false]
["D0470","Arkansas City",7456,"Arkansas City High",783,0,362,0,46.2,0,28.5,783,362,0.46229999999999999,28.5,0,28.5,false]
["D0470","Arkansas City",7458,"C 4 Elem",103,0,34,0,33,0,0,103,34,0.3301,0,0,0,false]
["D0470","Arkansas City",7466,"I X L Elem",185,0,116,0,62.7,12.2,0,185,116,0.627,0,12.2,12.2,false]
["D0481","Rural Vista",7750,"Hope Elem",74,0,14,0,18.899999999999999,0,0,74,14,0.18920000000000001,0,0,0,false]
["D0481","Rural Vista",7752,"Hope High",30,0,10,0,33.299999999999997,0,0,30,10,0.33329999999999999,0,0,0,false]
["D0481","Rural Vista",7758,"White City Elem",127,0,42,0,33.1,0,0,127,42,0.33069999999999999,0,0,0,false]
["D0481","Rural Vista",7760,"White City High",40,0,10,0,25,0,null,40,10,0.25,0,0,0,false]
["D0105","Rawlins County",3348,"Rawlins County Elementary",203,0,80,0,39.4,0,2.5,{"$f":"SUM(E496:F496)","v":203},{"$f":"SUM(G496:H496)","v":80},{"$f":"IF(ISERROR(M496/L496),0,M496/L496)","v":0.39410000000000001},{"$f":"IF(AND((N496-35%)>0,N496<50%),M496*(N496-35%)*0.7,0)","v":2.5},{"$f":"IF(N496>=50%,M496*10.5%,0)","v":0},{"$f":"MAX(O496,P496)","v":2.5},false]
["D0105","Rawlins County",3350,"Rawlins County Jr/Sr High School",159,0,60,0,37.700000000000003,0,1.2,159,60,0.37740000000000001,1.2,0,1.2,false]
["D0110","Thunder Ridge",192,"Thunder Ridge Elementary",42,0,7,0,16.7,0,0,42,7,0.16669999999999999,0,0,0,false]
["D0110","Thunder Ridge",193,"Thunder Ridge High School",71,0,24,0,33.799999999999997,0,0,71,24,0.33800000000000002,0,0,0,false]
["D0110","Thunder Ridge",194,"Thunder Ridge Middle School",69,0,23,0,33.299999999999997,0,0,69,23,0.33329999999999999,0,0,0,false]
["D0203","Piper",181,"Piper Prairie Elementary",538,0,43,0,8,0,0,538,43,7.9899999999999999E-2,0,0,0,false]
["D0203","Piper",187,"Piper Creek Elementary",610,0,63,0,10.3,0,0,610,63,0.1033,0,0,0,false]
["D0203","Piper",189,"Piper Middle",628,0,58,0,9.1999999999999993,0,0,628,58,9.2399999999999996E-2,0,0,0,false]
["D0203","Piper",190,"Piper High",725,0,78,0,10.8,0,0,725,78,0.1076,0,0,0,false]
["D0216","Deerfield",482,"Deerfield Elem",132,0,87,0,65.900000000000006,9.1,0,132,87,0.65910000000000002,0,9.1,9.1,false]
["D0216","Deerfield",483,"Deerfield Middle School",49,0,25,0,51,2.6,0,49,25,0.51019999999999999,0,2.6,2.6,false]
["D0216","Deerfield",484,"Deerfield High",49,0,28,0,57.1,2.9,0,49,28,0.57140000000000002,0,2.9,2.9,false]
["D0219","Minneola",536,"Minneola Elem",154,0,54,0,35.1,0,0,154,54,0.35060000000000002,0,0,0,false]
["D0219","Minneola",538,"Minneola High",75,0,19,0,25.3,0,0,75,19,0.25330000000000003,0,0,0,false]
["D0231","Gardner-Edgerton",804,"Gardner Elem",302,0,75,0,24.8,0,0,302,75,0.24829999999999999,0,0,0,false]
["D0231","Gardner-Edgerton",808,"Gardner Edgerton High",1725,0,284,0,16.5,0,0,1725,284,0.1646,0,0,0,false]
["D0231","Gardner-Edgerton",812,"Edgerton Elem",155,0,54,0,34.799999999999997,0,0,155,54,0.34839999999999999,0,0,0,false]
["D0231","Gardner-Edgerton",814,"Sunflower Elementary",316,0,45,0,14.2,0,0,316,45,0.1424,0,0,0,false]
["D0231","Gardner-Edgerton",815,"Moonlight Elementary School",290,0,73,0,25.2,0,0,290,73,0.25169999999999998,0,0,0,false]
["D0231","Gardner-Edgerton",816,"Madison Elementary",489,0,46,0,9.4,0,0,489,46,9.4100000000000003E-2,0,0,0,false]
["D0231","Gardner-Edgerton",817,"Pioneer Ridge Middle School",546,0,76,0,13.9,0,0,546,76,0.13919999999999999,0,0,0,false]
["D0231","Gardner-Edgerton",818,"Nike Elementary",354,0,66,0,18.600000000000001,0,0,354,66,0.18640000000000001,0,0,0,{"$f":"COUNTIF(C:C,C517)>1","v":false}]
["D0231","Gardner-Edgerton",819,"Wheatridge Middle School",540,0,126,0,23.3,0,0,540,126,0.23330000000000001,0,0,0,false]
["D0231","Gardner-Edgerton",927,"Grand Star Elementary",349,0,98,0,28.1,0,0,349,98,0.28079999999999999,0,0,0,false]
["D0231","Gardner-Edgerton",936,"Trail Ridge Middle School",697,0,146,0,21,0,0,697,146,0.20949999999999999,0,0,0,false]
["D0242","Weskan",1120,"Weskan Elem",73,0,16,0,21.9,0,0,73,16,0.21920000000000001,0,0,0,false]
["D0242","Weskan",1122,"Weskan High",31,0,10,0,32.299999999999997,0,0,31,10,0.3226,0,0,0,false]
["D0245","LeRoy-Gridley",1176,"Southern Coffey County High School",50,0,15,0,30,0,0,50,15,0.3,0,0,0,false]
["D0245","LeRoy-Gridley",1178,"Southern Coffey County Elementary",80,0,36,0,45,0,2.5,80,36,0.45,2.5,0,2.5,false]
["D0245","LeRoy-Gridley",1182,"Southern Coffey County Middle School",32,0,18,0,56.3,1.9,0,{"$f":"SUM(E525:F525)","v":32},{"$f":"SUM(G525:H525)","v":18},{"$f":"IF(ISERROR(M525/L525),0,M525/L525)","v":0.5625},{"$f":"IF(AND((N525-35%)>0,N525<50%),M525*(N525-35%)*0.7,0)","v":0},{"$f":"IF(N525>=50%,M525*10.5%,0)","v":1.9},{"$f":"MAX(O525,P525)","v":1.9},false]
["D0251","North Lyon County",1350,"NLC Elementary School",206,0,66,0,32,0,0,206,66,0.32040000000000002,0,0,0,false]
["D0251","North Lyon County",1358,"Northern Heights",109,0,33,0,30.3,0,0,109,33,0.30280000000000001,0,0,0,false]
["D0252","Southern Lyon County",1382,"Hartford Jr./Sr. High School",110,0,62,0,56.4,6.5,0,110,62,0.56359999999999999,0,6.5,6.5,false]
["D0252","Southern Lyon County",1388,"Neosho Rapids Elementary",104,0,53,0,51,5.6,0,104,53,0.50960000000000005,0,5.6,5.6,false]
["D0252","Southern Lyon County",1392,"Olpe Elementary",162,0,33,0,20.399999999999999,0,0,162,33,0.20369999999999999,0,0,0,false]
["D0252","Southern Lyon County",1394,"Olpe Jr./Sr. High School",138,0,22,0,15.9,0,0,138,22,0.15939999999999999,0,0,0,false]
["D0262","Valley Center",1977,"Valley Center Intermediate School",465,0,108,0,23.2,0,0,465,108,0.23230000000000001,0,0,0,false]
["D0262","Valley Center",1980,"Abilene Elem",236,0,54,0,22.9,0,0,236,54,0.2288,0,0,0,false]
["D0262","Valley Center",1981,"Wheatland Elem",346,0,101,0,29.2,0,0,346,101,0.29189999999999999,0,0,0,false]
["D0262","Valley Center",1984,"West Elem",285,0,72,0,25.3,0,0,285,72,0.25259999999999999,0,0,0,false]
["D0262","Valley Center",1985,"Valley Center Middle School",735,0,192,0,26.1,0,0,735,192,0.26119999999999999,0,0,0,false]
["D0262","Valley Center",1986,"Valley Center High",944,0,182,0,19.3,0,0,944,182,0.1928,0,0,0,false]
["D0282","West Elk",2436,"West Elk Schools",377,0,176,0,46.7,0,14.4,377,176,0.46679999999999999,14.4,0,14.4,false]
["D0282","West Elk",2437,"West Elk Virtual Academy",8,0,null,0,null,0,0,8,0,0,0,0,0,false]
["D0289","Wellsville",2620,"Wellsville Elem",328,0,85,0,25.9,0,0,328,85,0.2591,0,0,0,false]
["D0289","Wellsville",2621,"Wellsville Middle School",201,0,49,0,24.4,0,0,201,49,0.24379999999999999,0,0,0,false]
["D0289","Wellsville",2622,"Wellsville High",229,0,46,0,20.100000000000001,0,0,229,46,0.2009,0,0,0,false]
["D0294","Oberlin",2738,"Oberlin Elem",247,0,91,0,36.799999999999997,0,1.2,247,91,0.36840000000000001,1.2,0,1.2,false]
["D0294","Oberlin",2740,"Decatur Community Jr/Sr High",138,0,37,0,26.8,0,0,138,37,0.2681,0,0,0,false]
["D0309","Nickerson",3164,"Nickerson Elem",213,0,109,0,51.2,11.4,0,213,109,0.51170000000000004,0,11.4,11.4,false]
["D0309","Nickerson",3166,"Nickerson High",297,0,117,0,39.4,0,3.6,297,117,0.39389999999999997,3.6,0,3.6,false]
["D0309","Nickerson",3168,"Reno Valley Middle School",157,0,63,0,40.1,0,2.2999999999999998,157,63,0.40129999999999999,2.2999999999999998,0,2.2999999999999998,false]
["D0309","Nickerson",3170,"South Hutchinson Elem",320,0,144,0,45,0,10.1,320,144,0.45,10.1,0,10.1,false]
["D0320","Wamego",3388,"Wamego Middle School",353,0,62,0,17.600000000000001,0,0,353,62,0.17560000000000001,0,0,0,false]
["D0320","Wamego",3396,"Central Elem",390,0,64,0,16.399999999999999,0,0,390,64,0.1641,0,0,0,false]
["D0320","Wamego",3398,"Wamego High",507,0,85,0,16.8,0,0,507,85,0.16769999999999999,0,0,0,false]
["D0320","Wamego",3399,"West Elem",379,0,58,0,15.3,0,0,379,58,0.153,0,0,0,false]
["D0329","Wabaunsee",3650,"Alma Elementary School",110,0,9,0,8.1999999999999993,0,0,{"$f":"SUM(E553:F553)","v":110},{"$f":"SUM(G553:H553)","v":9},{"$f":"IF(ISERROR(M553/L553),0,M553/L553)","v":8.1799999999999998E-2},{"$f":"IF(AND((N553-35%)>0,N553<50%),M553*(N553-35%)*0.7,0)","v":0},{"$f":"IF(N553>=50%,M553*10.5%,0)","v":0},{"$f":"MAX(O553,P553)","v":0},false]
["D0329","Wabaunsee",3652,"Wabaunsee Sr High",135,0,15,0,11.1,0,0,135,15,0.1111,0,0,0,false]
["D0329","Wabaunsee",3665,"Wabaunsee Junior High",75,0,7,0,9.3000000000000007,0,0,75,7,9.3299999999999994E-2,0,0,0,false]
["D0329","Wabaunsee",3667,"Maple Hill Elem",84,0,19,0,22.6,0,0,84,19,0.22620000000000001,0,0,0,false]
["D0337","Royal Valley",3916,"Royal Valley Elementary",355,0,137,0,38.6,0,3.4,355,137,0.38590000000000002,3.4,0,3.4,false]
["D0337","Royal Valley",3918,"Royal Valley High",257,0,85,0,33.1,0,0,257,85,0.33069999999999999,0,0,0,false]
["D0337","Royal Valley",3921,"Royal Valley Middle School",223,0,78,0,35,0,0,223,78,0.3498,0,0,0,false]
["D0346","Jayhawk",4092,"Jayhawk Elementary",296,0,137,0,46.3,0,10.8,296,137,0.46279999999999999,10.8,0,10.8,false]
["D0346","Jayhawk",4094,"Jayhawk-Linn High",242,0,81,0,33.5,0,0,242,81,0.3347,0,0,0,false]
["D0348","Baldwin City",4141,"Baldwin Junior High School",319,0,55,0,17.2,0,0,319,55,0.1724,0,0,0,false]
["D0348","Baldwin City",4142,"Baldwin High School",380,0,68,0,17.899999999999999,0,0,380,68,0.1789,0,0,0,false]
["D0348","Baldwin City",4150,"Baldwin Elementary Primary Center",306,0,50,0,16.3,0,0,306,50,0.16339999999999999,0,0,0,false]
["D0348","Baldwin City",4151,"Baldwin Elementary Intermediate Center",270,0,49,0,18.2,0,0,270,49,0.18149999999999999,0,0,0,false]
["D0349","Stafford",4158,"Stafford Elementary",114,0,38,0,33.299999999999997,0,0,114,38,0.33329999999999999,0,0,0,false]
["D0349","Stafford",4164,"Stafford Middle School/High School",99,0,38,0,38.4,0,0.9,99,38,0.38379999999999997,0.9,0,0.9,false]
["D0353","Wellington",4260,"Eisenhower Elem",251,0,59,0,23.5,0,0,251,59,0.2351,0,0,0,false]
["D0353","Wellington",4265,"Kennedy Elem",114,0,59,0,51.8,6.2,0,114,59,0.51749999999999996,0,6.2,6.2,false]
["D0353","Wellington",4266,"Lincoln Elem",164,0,85,0,51.8,8.9,0,164,85,0.51829999999999998,0,8.9,8.9,false]
["D0353","Wellington",4274,"Washington Elem",86,0,39,0,45.4,0,2.8,86,39,0.45350000000000001,2.8,0,2.8,false]
["D0353","Wellington",4276,"Wellington Middle School",378,0,126,0,33.299999999999997,0,0,378,126,0.33329999999999999,0,0,0,false]
["D0353","Wellington",4280,"Wellington High School",455,0,122,0,26.8,0,0,455,122,0.2681,0,0,0,false]
["D0356","Conway Springs",4340,"Conway Springs Kyle Trueblood",221,0,42,0,19,0,0,221,42,0.19,0,0,0,false]
["D0356","Conway Springs",4341,"Conway Springs Middle School",109,0,18,0,16.5,0,0,109,18,0.1651,0,0,0,false]
["D0356","Conway Springs",4342,"Conway Springs High School",140,0,26,0,18.600000000000001,0,0,140,26,0.1857,0,0,0,false]
["D0364","Marysville",4545,"Marysville Elem",394,0,135,0,34.299999999999997,0,0,394,135,0.34260000000000002,0,0,0,false]
["D0364","Marysville",4548,"Marysville Jr/Sr High",376,0,92,0,24.5,0,0,376,92,0.2447,0,0,0,false]
["D0385","Andover",5177,"Cottonwood Elementary",439,0,66,0,15,0,0,439,66,0.15029999999999999,0,0,0,false]
["D0385","Andover",5179,"Andover Middle School",708,0,48,0,6.8,0,0,708,48,6.7799999999999999E-2,0,0,0,false]
["D0385","Andover",5180,"Andover High",971,0,73,0,7.5,0,0,971,73,7.5200000000000003E-2,0,0,0,{"$f":"COUNTIF(C:C,C581)>1","v":false}]
["D0385","Andover",5181,"Robert M. Martin Elementary",526,0,20,0,3.8,0,0,526,20,3.7999999999999999E-2,0,0,0,false]
["D0385","Andover",5182,"Meadowlark Elementary",340,0,21,0,6.2,0,0,{"$f":"SUM(E583:F583)","v":340},{"$f":"SUM(G583:H583)","v":21},{"$f":"IF(ISERROR(M583/L583),0,M583/L583)","v":6.1800000000000001E-2},{"$f":"IF(AND((N583-35%)>0,N583<50%),M583*(N583-35%)*0.7,0)","v":0},{"$f":"IF(N583>=50%,M583*10.5%,0)","v":0},{"$f":"MAX(O583,P583)","v":0},false]
["D0385","Andover",5183,"Prairie Creek Elementary",396,0,68,0,17.2,0,0,396,68,0.17169999999999999,0,0,0,false]
["D0385","Andover",5184,"Sunflower Elementary School",382,0,51,0,13.4,0,0,382,51,0.13350000000000001,0,0,0,false]
["D0385","Andover",5185,"Andover Central Middle School",567,0,52,0,9.1999999999999993,0,0,567,52,9.1700000000000004E-2,0,0,0,false]
["D0385","Andover",5186,"Andover Central High School",890,0,65,0,7.3,0,0,890,65,7.2999999999999995E-2,0,0,0,false]
["D0385","Andover",5187,"Wheatland Elementary",447,0,11,0,2.5,0,0,447,11,2.46E-2,0,0,0,false]
["D0386","Madison-Virgil",5198,"Madison Elem",137,0,55,0,40.200000000000003,0,2,137,55,0.40150000000000002,2,0,2,false]
["D0386","Madison-Virgil",5202,"Madison High",109,0,37,0,33.9,0,0,109,37,0.33939999999999998,0,0,0,false]
["D0394","Rose Hill",5370,"Rose Hill Primary",388,0,70,0,18,0,0,388,70,0.1804,0,0,0,false]
["D0394","Rose Hill",5371,"Rose Hill Middle",381,0,71,0,18.600000000000001,0,0,381,71,0.18640000000000001,0,0,0,false]
["D0394","Rose Hill",5372,"Rose Hill High",524,0,70,0,13.4,0,0,524,70,0.1336,0,0,0,false]
["D0394","Rose Hill",5374,"Rose Hill Intermediate",297,0,63,0,21.2,0,0,297,63,0.21210000000000001,0,0,0,false]
["D0395","LaCrosse",5389,"La Crosse Elementary",147,0,47,0,32,0,0,147,47,0.31969999999999998,0,0,0,false]
["D0395","LaCrosse",5390,"La Crosse High",89,0,26,0,29.2,0,0,89,26,0.29210000000000003,0,0,0,false]
["D0395","LaCrosse",5396,"La Crosse Middle School",51,0,16,0,31.4,0,0,51,16,0.31369999999999998,0,0,0,false]
["D0397","Centre",5435,"Centre",167,0,47,0,28.14,0,0,167,47,0.28139999999999998,0,0,0,false]
["D0409","Atchison",5761,"Atchison Elementary School",747,0,389,0,52.1,40.799999999999997,0,747,389,0.52070000000000005,0,40.799999999999997,40.799999999999997,false]
["D0409","Atchison",5770,"Atchison High School",425,0,187,0,44,0,11.8,425,187,0.44,11.8,0,11.8,false]
["D0409","Atchison",5775,"Central School",51,0,24,0,47.1,0,2,51,24,0.47060000000000002,2,0,2,false]
["D0409","Atchison",5776,"Atchison Middle School",343,0,167,0,48.7,0,16,343,167,0.4869,16,0,16,false]
["D0437","Auburn Washburn",6512,"Auburn Elementary",383,0,75,0,19.600000000000001,0,0,383,75,0.1958,0,0,0,false]
["D0437","Auburn Washburn",6513,"Farley Elementary",587,0,109,0,18.600000000000001,0,0,587,109,0.1857,0,0,0,false]
["D0437","Auburn Washburn",6517,"Indian Hills Elementary",495,0,54,0,10.9,0,0,495,54,0.1091,0,0,0,false]
["D0437","Auburn Washburn",6518,"Pauline Central Primary",397,0,183,0,46.1,0,14.2,397,183,0.46100000000000002,14.2,0,14.2,false]
["D0437","Auburn Washburn",6522,"Pauline South Intermediate",296,0,130,0,43.9,0,8.1,296,130,0.43919999999999998,8.1,0,8.1,false]
["D0437","Auburn Washburn",6527,"Washburn Rural Middle School",963,0,190,0,19.7,0,0,963,190,0.1973,0,0,0,false]
["D0437","Auburn Washburn",6528,"Wanamaker Elem",513,0,110,0,21.4,0,0,513,110,0.21440000000000001,0,0,0,false]
["D0437","Auburn Washburn",6530,"Jay Shideler Elementary",548,0,44,0,8,0,0,548,44,8.0299999999999996E-2,0,0,0,false]
["D0437","Auburn Washburn",6532,"Washburn Rural High",1860,0,341,0,18.3,0,0,1860,341,0.18329999999999999,0,0,0,false]
["D0439","Sedgwick",6572,"R L Wright Elem",282,0,80,0,28.4,0,0,282,80,0.28370000000000001,0,0,0,false]
["D0439","Sedgwick",6574,"Sedgwick High",220,0,50,0,22.7,0,0,220,50,0.2273,0,0,0,false]
["D0443","Dodge City",6674,"Central Elem",331,0,267,0,80.7,28,0,331,267,0.80659999999999998,0,28,28,false]
["D0443","Dodge City",6678,"Miller Elem",748,0,524,0,70.099999999999994,55,0,748,524,0.70050000000000001,0,55,55,false]
["D0443","Dodge City",6680,"Northwest Elem",389,0,199,0,51.2,20.9,0,389,199,0.51160000000000005,0,20.9,20.9,false]
["D0443","Dodge City",6682,"Sunnyside Elem",373,0,280,0,75.099999999999994,29.4,0,373,280,0.75070000000000003,0,29.4,29.4,false]
["D0443","Dodge City",6684,"Dodge City Middle School",814,0,521,0,64,54.7,0,814,521,0.64,0,54.7,54.7,false]
["D0443","Dodge City",6685,"Ross Elementary School",507,0,226,0,44.6,0,15.2,507,226,0.44579999999999997,15.2,0,15.2,false]
["D0443","Dodge City",6686,"Dodge City High School",2014,0,1151,0,57.2,120.9,0,2014,1151,0.57150000000000001,0,120.9,120.9,false]
["D0443","Dodge City",6687,"Beeson Elementary",372,0,264,0,71,27.7,0,372,264,0.7097,0,27.7,27.7,false]
["D0443","Dodge City",6688,"Linn Elementary",372,0,233,0,62.6,24.5,0,372,233,0.62629999999999997,0,24.5,24.5,false]
["D0443","Dodge City",6689,"Soule Elementary School",402,0,251,0,62.4,26.4,0,402,251,0.62439999999999996,0,26.4,26.4,false]
["D0443","Dodge City",6707,"Comanche Middle School",778,0,475,0,61.1,49.9,0,778,475,0.61050000000000004,0,49.9,49.9,false]
["D0450","Shawnee Heights",6938,"Berryton Elem",485,0,84,0,17.3,0,0,485,84,0.17319999999999999,0,0,0,false]
["D0450","Shawnee Heights",6940,"Shawnee Heights Elem",436,0,83,0,19,0,0,436,83,0.19040000000000001,0,0,0,false]
["D0450","Shawnee Heights",6944,"Shawnee Heights High",1168,0,241,0,20.6,0,0,1168,241,0.20630000000000001,0,0,0,false]
["D0450","Shawnee Heights",6945,"Shawnee Heights Middle",578,0,134,0,23.2,0,0,578,134,0.23180000000000001,0,0,0,false]
["D0450","Shawnee Heights",6946,"Tecumseh North Elem",457,0,153,0,33.5,0,0,{"$f":"SUM(E629:F629)","v":457},{"$f":"SUM(G629:H629)","v":153},{"$f":"IF(ISERROR(M629/L629),0,M629/L629)","v":0.33479999999999999},{"$f":"IF(AND((N629-35%)>0,N629<50%),M629*(N629-35%)*0.7,0)","v":0},{"$f":"IF(N629>=50%,M629*10.5%,0)","v":0},{"$f":"MAX(O629,P629)","v":0},false]
["D0450","Shawnee Heights",6948,"Tecumseh South Elem",499,0,140,0,28.1,0,0,499,140,0.28060000000000002,0,0,0,false]
["D0460","Hesston",7206,"Hesston Elem",304,0,35,0,11.5,0,0,304,35,0.11509999999999999,0,0,0,false]
["D0460","Hesston",7208,"Hesston Middle",286,0,40,0,14,0,0,286,40,0.1399,0,0,0,false]
["D0460","Hesston",7210,"Hesston High",260,0,42,0,16.2,0,0,260,42,0.1615,0,0,0,false]
["D0463","Udall",7270,"Udall Elem",146,0,53,0,36.299999999999997,0,0.5,146,53,0.36299999999999999,0.5,0,0.5,false]
["D0463","Udall",7271,"Udall Middle School",84,0,19,0,22.6,0,0,84,19,0.22620000000000001,0,0,0,false]
["D0463","Udall",7272,"Udall High",102,0,35,0,34.299999999999997,0,0,102,35,0.34310000000000002,0,0,0,false]
["D0493","Columbus",8064,"Highland Elem",118,0,54,0,45.8,0,4.0999999999999996,118,54,0.45760000000000001,4.0999999999999996,0,4.0999999999999996,false]
["D0493","Columbus",8066,"Park Elem",171,0,87,0,50.9,9.1,0,171,87,0.50880000000000003,0,9.1,9.1,false]
["D0493","Columbus",8068,"Central Elem",351,0,136,0,38.799999999999997,0,3.6,351,136,0.38750000000000001,3.6,0,3.6,false]
["D0493","Columbus",8070,"Columbus High",264,0,81,0,30.7,0,0,264,81,0.30680000000000002,0,0,0,false]
["D0494","Syracuse",8110,"Syracuse Elem",328,0,196,0,59.8,20.6,0,328,196,0.59760000000000002,0,20.6,20.6,false]
["D0494","Syracuse",8114,"Syracuse High",226,0,107,0,47.4,0,9.3000000000000007,226,107,0.47349999999999998,9.3000000000000007,0,9.3000000000000007,false]
["D0235","Uniontown",964,"Uniontown High School",200,0,73,0,36.5,0,0.8,{"$f":"SUM(E643:F643)","v":200},{"$f":"SUM(G643:H643)","v":73},{"$f":"IF(ISERROR(M643/L643),0,M643/L643)","v":0.36499999999999999},{"$f":"IF(AND((N643-35%)>0,N643<50%),M643*(N643-35%)*0.7,0)","v":0.8},{"$f":"IF(N643>=50%,M643*10.5%,0)","v":0},{"$f":"MAX(O643,P643)","v":0.8},false]
["D0235","Uniontown",966,"West Bourbon Elementary",265,0,128,0,48.3,0,11.9,265,128,0.48299999999999998,11.9,0,11.9,false]
["D0239","North Ottawa County",1060,"Minneapolis Elementary",338,0,112,0,33.1,0,0,338,112,0.33139999999999997,0,0,0,{"$f":"COUNTIF(C:C,C645)>1","v":false}]
["D0239","North Ottawa County",1064,"Minneapolis Jr-Sr High School",301,0,74,0,24.6,0,0,301,74,0.24579999999999999,0,0,0,false]
["D0241","Wallace",1104,"Sharon Springs Elem",126,0,16,0,12.7,0,0,126,16,0.127,0,0,0,false]
["D0241","Wallace",1106,"Wallace County High",58,0,9,0,15.5,0,0,58,9,0.1552,0,0,0,false]
["D0258","Humboldt",1592,"Humboldt High School",188,0,56,0,29.8,0,0,188,56,0.2979,0,0,0,false]
["D0258","Humboldt",1596,"Humboldt Elementary School",305,0,109,0,35.700000000000003,0,0.6,305,109,0.3574,0.6,0,0.6,false]
["D0258","Humboldt",1600,"Humboldt Middle School",153,0,61,0,39.9,0,2.1,153,61,0.3987,2.1,0,2.1,false]
["D0263","Mulvane",1992,"Mulvane Elem W D Munson",410,0,115,0,28.1,0,0,410,115,0.28050000000000003,0,0,0,false]
["D0263","Mulvane",1996,"Mulvane High",552,0,114,0,20.7,0,0,552,114,0.20649999999999999,0,0,0,false]
["D0263","Mulvane",1997,"Mulvane Middle School",412,0,84,0,20.399999999999999,0,0,412,84,0.2039,0,0,0,false]
["D0263","Mulvane",1998,"Mulvane Grade School",390,0,89,0,22.8,0,0,390,89,0.22819999999999999,0,0,0,false]
["D0264","Clearwater",2011,"Clearwater Elementary West",319,0,73,0,22.9,0,0,319,73,0.2288,0,0,0,false]
["D0264","Clearwater",2012,"Clearwater Intermediate - Middle School",440,0,89,0,20.2,0,0,440,89,0.20230000000000001,0,0,0,false]
["D0264","Clearwater",2014,"Clearwater High",359,0,60,0,16.7,0,0,359,60,0.1671,0,0,0,false]
["D0291","Grinnell",2666,"Grinnell Grade School",33,0,10,0,30.3,0,0,33,10,0.30299999999999999,0,0,0,false]
["D0291","Grinnell",2671,"Grinnell Middle School",16,0,7,0,43.8,0,0.4,16,7,0.4375,0.4,0,0.4,false]
["D0292","Wheatland",2689,"Wheatland Elementary School",32,0,9,0,28.1,0,0,32,9,0.28129999999999999,0,0,0,false]
["D0292","Wheatland",2691,"Wheatland High School",37,0,10,0,27,0,0,37,10,0.27029999999999998,0,0,0,false]
["D0310","Fairfield",3191,"Fairfield Schools",282,0,121,0,42.9,0,6.7,282,121,0.42909999999999998,6.7,0,6.7,false]
["D0311","Pretty Prairie",3218,"Pretty Prairie Elem",132,0,40,0,30.3,0,0,132,40,0.30299999999999999,0,0,0,false]
["D0311","Pretty Prairie",3220,"Pretty Prairie High",85,0,17,0,20,0,0,85,17,0.2,0,0,0,false]
["D0311","Pretty Prairie",3222,"Pretty Prairie Middle",92,0,23,0,25,0,0,92,23,0.25,0,0,0,false]
["D0331","Kingman-Norwich",3709,"Kingman Elementary School",327,0,120,0,36.700000000000003,0,1.4,327,120,0.36699999999999999,1.4,0,1.4,false]
["D0331","Kingman-Norwich",3710,"Kingman Middle School",88,0,33,0,37.5,0,0.6,88,33,0.375,0.6,0,0.6,false]
["D0331","Kingman-Norwich",3711,"Norwich Middle School",43,0,6,0,14,0,0,43,6,0.13950000000000001,0,0,0,false]
["D0331","Kingman-Norwich",3712,"Norwich Elementary School",137,0,39,0,28.5,0,0,137,39,0.28470000000000001,0,0,0,false]
["D0331","Kingman-Norwich",3716,"Kingman High",207,0,48,0,23.2,0,0,{"$f":"SUM(E671:F671)","v":207},{"$f":"SUM(G671:H671)","v":48},{"$f":"IF(ISERROR(M671/L671),0,M671/L671)","v":0.2319},{"$f":"IF(AND((N671-35%)>0,N671<50%),M671*(N671-35%)*0.7,0)","v":0},{"$f":"IF(N671>=50%,M671*10.5%,0)","v":0},{"$f":"MAX(O671,P671)","v":0},false]
["D0331","Kingman-Norwich",3724,"Norwich High",75,0,15,0,20,0,0,75,15,0.2,0,0,0,false]
["D0344","Pleasanton",4038,"Pleasanton Elem",183,0,87,0,47.5,0,7.6,183,87,0.47539999999999999,7.6,0,7.6,false]
["D0344","Pleasanton",4040,"Pleasanton High",170,0,72,0,42.4,0,3.7,170,72,0.42349999999999999,3.7,0,3.7,false]
["D0369","Burrton",4734,"Burrton Elem",68,0,28,0,41.2,0,1.2,68,28,0.4118,1.2,0,1.2,false]
["D0369","Burrton",4736,"Burrton MS/HS",114,0,38,0,33.299999999999997,0,0,114,38,0.33329999999999999,0,0,0,false]
["D0418","McPherson",6028,"Eisenhower Elementary",240,0,33,0,13.8,0,0,240,33,0.13750000000000001,0,0,0,false]
["D0418","McPherson",6030,"Lincoln Elem",249,0,82,0,32.9,0,0,249,82,0.32929999999999998,0,0,0,false]
["D0418","McPherson",6032,"Roosevelt Elem",262,0,121,0,46.2,0,9.5,262,121,0.46179999999999999,9.5,0,9.5,false]
["D0418","McPherson",6034,"Washington Elem",288,0,94,0,32.6,0,0,288,94,0.32640000000000002,0,0,0,false]
["D0418","McPherson",6038,"McPherson Middle School",503,0,142,0,28.2,0,0,503,142,0.2823,0,0,0,false]
["D0418","McPherson",6040,"McPherson High",729,0,177,0,24.3,0,0,729,177,0.24279999999999999,0,0,0,false]
["D0421","Lyndon",6102,"Lyndon Elem",304,0,85,0,28,0,0,304,85,0.27960000000000002,0,0,0,false]
["D0421","Lyndon",6104,"Lyndon High",133,0,18,0,13.5,0,0,133,18,0.1353,0,0,0,false]
["D0464","Tonganoxie",7298,"Tonganoxie High",582,0,83,0,14.3,0,0,582,83,0.1426,0,0,0,false]
["D0464","Tonganoxie",7299,"Tonganoxie Middle School",461,0,73,0,15.8,0,0,461,73,0.15840000000000001,0,0,0,false]
["D0464","Tonganoxie",7300,"Tonganoxie Elem",831,0,157,0,18.899999999999999,0,0,831,157,0.18890000000000001,0,0,0,false]
["D0473","Chapman",7534,"Blue Ridge Elem",67,0,7,0,10.5,0,0,{"$f":"SUM(E688:F688)","v":67},{"$f":"SUM(G688:H688)","v":7},{"$f":"IF(ISERROR(M688/L688),0,M688/L688)","v":0.1045},{"$f":"IF(AND((N688-35%)>0,N688<50%),M688*(N688-35%)*0.7,0)","v":0},{"$f":"IF(N688>=50%,M688*10.5%,0)","v":0},{"$f":"MAX(O688,P688)","v":0},false]
["D0473","Chapman",7540,"Chapman Elem",259,0,43,0,16.600000000000001,0,0,259,43,0.16600000000000001,0,0,0,false]
["D0473","Chapman",7541,"Chapman Middle School",285,0,79,0,27.7,0,0,285,79,0.2772,0,0,0,false]
["D0473","Chapman",7542,"Chapman High",348,0,76,0,21.8,0,0,348,76,0.21840000000000001,0,0,0,false]
["D0473","Chapman",7546,"Enterprise Elem",79,0,39,0,49.4,0,3.9,79,39,0.49370000000000003,3.9,0,3.9,false]
["D0473","Chapman",7552,"Rural Center Elem",48,0,12,0,25,0,0,48,12,0.25,0,0,0,false]
["D0487","Herington",7888,"Herington Elem",176,0,96,0,54.6,10.1,0,176,96,0.54549999999999998,0,10.1,10.1,false]
["D0487","Herington",7890,"Herington Middle Sch",113,0,58,0,51.3,6.1,0,113,58,0.51329999999999998,0,6.1,6.1,false]
["D0487","Herington",7892,"Herington High",127,0,62,0,48.8,0,6,127,62,0.48820000000000002,6,0,6,false]
["D0501","Topeka",8446,"Avondale Academy",8,0,6,0,75,0.6,0,8,6,0.75,0,0.6,0.6,false]
["D0501","Topeka",8452,"Chase Middle School",366,0,277,0,75.7,29.1,0,366,277,0.75680000000000003,0,29.1,29.1,false]
["D0501","Topeka",8453,"Jardine Elementary",680,0,315,0,46.3,0,25,680,315,0.4632,25,0,25,false]
["D0501","Topeka",8462,"Highland Park Central",326,0,219,0,67.2,23,0,326,219,0.67179999999999995,0,23,23,false]
["D0501","Topeka",8465,"Ross Elementary",531,0,324,0,61,34,0,531,324,0.61019999999999996,0,34,34,false]
["D0501","Topeka",8467,"Hope Street Charter Academy",86,0,56,0,65.099999999999994,5.9,0,86,56,0.6512,0,5.9,5.9,false]
["D0501","Topeka",8472,"Lowman Hill Elem",289,0,147,0,50.9,15.4,0,289,147,0.50870000000000004,0,15.4,15.4,false]
["D0501","Topeka",8480,"McCarter Elem",367,0,143,0,39,0,4,367,143,0.3896,4,0,4,false]
["D0501","Topeka",8482,"McClure Elem",323,0,148,0,45.8,0,11.2,323,148,0.4582,11.2,0,11.2,false]
["D0501","Topeka",8484,"McEachron Elem",378,0,171,0,45.2,0,12.3,378,171,0.45240000000000002,12.3,0,12.3,false]
["D0501","Topeka",8486,"Meadows Elementary",394,0,226,0,57.4,23.7,0,394,226,0.5736,0,23.7,23.7,false]
["D0501","Topeka",8494,"Quincy Elem",180,0,124,0,68.900000000000006,13,0,180,124,0.68889999999999996,0,13,13,false]
["D0501","Topeka",8498,"Randolph Elem",344,0,146,0,42.4,0,7.6,344,146,0.4244,7.6,0,7.6,{"$f":"COUNTIF(C:C,C709)>1","v":false}]
["D0501","Topeka",8499,"Scott Dual Language Magnet",414,0,266,0,64.3,27.9,0,414,266,0.64249999999999996,0,27.9,27.9,false]
["D0501","Topeka",8501,"Robinson Middle School",365,0,241,0,66,25.3,0,365,241,0.6603,0,25.3,25.3,false]
["D0501","Topeka",8504,"State Street Elem",455,0,293,0,64.400000000000006,30.8,0,455,293,0.64400000000000002,0,30.8,30.8,false]
["D0501","Topeka",8506,"Stout Elem",152,0,89,0,58.6,9.3000000000000007,0,152,89,0.58550000000000002,0,9.3000000000000007,9.3000000000000007,false]
["D0501","Topeka",8512,"Whitson Elem",394,0,151,0,38.299999999999997,0,3.5,394,151,0.38319999999999999,3.5,0,3.5,false]
["D0501","Topeka",8513,"Williams Science and Fine Arts Magnet School",429,0,284,0,66.2,29.8,0,429,284,0.66200000000000003,0,29.8,29.8,false]
["D0501","Topeka",8524,"Eisenhower Middle School",466,0,358,0,76.8,37.6,0,466,358,0.76819999999999999,0,37.6,37.6,false]
["D0501","Topeka",8530,"Jardine Middle School",531,0,291,0,54.8,30.6,0,531,291,0.54800000000000004,0,30.6,30.6,false]
["D0501","Topeka",8532,"Landon Middle School",451,0,204,0,45.2,0,14.6,451,204,0.45229999999999998,14.6,0,14.6,false]
["D0501","Topeka",8533,"Marjorie French Middle School",446,0,224,0,50.2,23.5,0,446,224,0.50219999999999998,0,23.5,23.5,false]
["D0501","Topeka",8536,"Highland Park High",852,0,608,0,71.400000000000006,63.8,0,852,608,0.71360000000000001,0,63.8,63.8,false]
["D0501","Topeka",8538,"Topeka High",1505,0,833,0,55.4,87.5,0,1505,833,0.55349999999999999,0,87.5,87.5,false]
["D0501","Topeka",8540,"Topeka West High",1125,0,469,0,41.7,0,22,1125,469,0.41689999999999999,22,0,22,false]
["D0501","Topeka",8552,"Capital City",75,0,48,0,64,5,0,75,48,0.64,0,5,5,false]
["D0505","Chetopa - St. Paul",8370,"St. Paul Elementary School",117,0,34,0,29.1,0,0,117,34,0.29060000000000002,0,0,0,false]
["D0505","Chetopa - St. Paul",8372,"St. Paul High School",75,0,16,0,21.3,0,0,75,16,0.21329999999999999,0,0,0,false]
["D0505","Chetopa - St. Paul",8373,"St. Paul Middle School",39,0,16,0,41,0,0.7,39,16,0.4103,0.7,0,0.7,false]
["D0505","Chetopa - St. Paul",8636,"Chetopa Elem",69,0,49,0,71,5.0999999999999996,0,69,49,0.71009999999999995,0,5.0999999999999996,5.0999999999999996,false]
["D0505","Chetopa - St. Paul",8638,"Chetopa High",70,0,43,0,61.4,4.5,0,70,43,0.61429999999999996,0,4.5,4.5,false]
["D0107","Rock Hills",2976,"Rock Hills Elementary School",191,0,66,0,34.6,0,0,{"$f":"SUM(E729:F729)","v":191},{"$f":"SUM(G729:H729)","v":66},{"$f":"IF(ISERROR(M729/L729),0,M729/L729)","v":0.34549999999999997},{"$f":"IF(AND((N729-35%)>0,N729<50%),M729*(N729-35%)*0.7,0)","v":0},{"$f":"IF(N729>=50%,M729*10.5%,0)","v":0},{"$f":"MAX(O729,P729)","v":0},false]
["D0107","Rock Hills",2977,"Rock Hills Jr/Sr High School",198,0,76,0,38.4,0,1.8,198,76,0.38379999999999997,1.8,0,1.8,false]
["D0111","Doniphan West",200,"Doniphan West JR/SR High School",146,0,29,0,19.899999999999999,0,0,146,29,0.1986,0,0,0,false]
["D0111","Doniphan West",201,"Doniphan West Elementary School",197,0,49,0,24.9,0,0,197,49,0.2487,0,0,0,false]
["D0200","Greeley County",132,"Greeley County Elem School",120,0,45,0,37.5,0,0.8,120,45,0.375,0.8,0,0.8,false]
["D0200","Greeley County",134,"Greeley County Jr./Sr. High",124,0,44,0,35.5,0,0.1,124,44,0.3548,0.1,0,0.1,false]
["D0209","Moscow",342,"Moscow Elem",58,0,21,0,36.200000000000003,0,0.2,58,21,0.36209999999999998,0.2,0,0.2,false]
["D0209","Moscow",344,"Moscow High",74,0,25,0,33.799999999999997,0,0,74,25,0.33779999999999999,0,0,0,false]
["D0211","Norton",374,"Eisenhower Elem",363,0,117,0,32.200000000000003,0,0,363,117,0.32229999999999998,0,0,0,false]
["D0211","Norton",378,"Norton Jr High",93,0,22,0,23.7,0,0,93,22,0.2366,0,0,0,false]
["D0211","Norton",380,"Norton High",197,0,34,0,17.3,0,0,197,34,0.1726,0,0,0,false]
["D0407","Russell ",5718,"Bickerdyke Elem",244,0,95,0,38.9,0,2.6,244,95,0.38929999999999998,2.6,0,2.6,false]
["D0407","Russell ",5720,"Simpson Elem",155,0,55,0,35.5,0,0.2,155,55,0.3548,0.2,0,0.2,false]
["D0407","Russell ",5722,"Ruppenthal Middle",192,0,85,0,44.3,0,5.5,192,85,0.44269999999999998,5.5,0,5.5,false]
["D0407","Russell ",5724,"Russell High",221,0,82,0,37.1,0,1.2,221,82,0.371,1.2,0,1.2,false]
["D0428","Great Bend",6256,"Eisenhower Elem",317,0,189,0,59.6,19.8,0,317,189,0.59619999999999995,0,19.8,19.8,false]
["D0428","Great Bend",6268,"Jefferson Elem",300,0,96,0,32,0,0,300,96,0.32,0,0,0,false]
["D0428","Great Bend",6270,"Lincoln Elem",230,0,102,0,44.4,0,6.7,230,102,0.44350000000000001,6.7,0,6.7,false]
["D0428","Great Bend",6274,"Park Elem",224,0,142,0,63.4,14.9,0,224,142,0.63390000000000002,0,14.9,14.9,false]
["D0428","Great Bend",6276,"Riley Elem",302,0,235,0,77.8,24.7,0,302,235,0.77810000000000001,0,24.7,24.7,false]
["D0428","Great Bend",6280,"Great Bend Middle School",479,0,253,0,52.8,26.6,0,479,253,0.5282,0,26.6,26.6,false]
["D0428","Great Bend",6284,"Great Bend High School",860,0,415,0,48.3,0,38.5,860,415,0.48259999999999997,38.5,0,38.5,false]
["D0489","Hays",7946,"Lincoln Elem",313,0,129,0,41.2,0,5.6,313,129,0.41210000000000002,5.6,0,5.6,false]
["D0489","Hays",7950,"Woodrow Wilson Elem",388,0,92,0,23.7,0,0,388,92,0.23710000000000001,0,0,0,false]
["D0489","Hays",7952,"Hays Middle School",739,0,241,0,32.6,0,0,739,241,0.3261,0,0,0,false]
["D0489","Hays",7954,"Hays High",887,0,232,0,26.2,0,0,887,232,0.2616,0,0,0,false]
["D0489","Hays",7956,"Kathryn O'Loughlin McCarthy Elem",394,0,92,0,23.4,0,0,{"$f":"SUM(E755:F755)","v":394},{"$f":"SUM(G755:H755)","v":92},{"$f":"IF(ISERROR(M755/L755),0,M755/L755)","v":0.23350000000000001},{"$f":"IF(AND((N755-35%)>0,N755<50%),M755*(N755-35%)*0.7,0)","v":0},{"$f":"IF(N755>=50%,M755*10.5%,0)","v":0},{"$f":"MAX(O755,P755)","v":0},false]
["D0489","Hays",7959,"Roosevelt Elem",388,0,112,0,28.9,0,0,388,112,0.28870000000000001,0,0,0,false]
["D0490","El Dorado",7990,"Grandview Elem",255,0,69,0,27.1,0,0,255,69,0.27060000000000001,0,0,0,false]
["D0490","El Dorado",8000,"El Dorado Middle",444,0,210,0,47.3,0,18.100000000000001,444,210,0.47299999999999998,18.100000000000001,0,18.100000000000001,false]
["D0490","El Dorado",8002,"El Dorado High",481,0,181,0,37.6,0,3.3,481,181,0.37630000000000002,3.3,0,3.3,false]
["D0490","El Dorado",8009,"Skelly Elementary School",245,0,160,0,65.3,16.8,0,245,160,0.65310000000000001,0,16.8,16.8,false]
["D0490","El Dorado",8011,"Blackmore Elementary",333,0,203,0,61,21.3,0,333,203,0.60960000000000003,0,21.3,21.3,false]
["D0210","Hugoton",356,"Hugoton Elem",529,0,259,0,49,0,25.3,{"$f":"SUM(E762:F762)","v":529},{"$f":"SUM(G762:H762)","v":259},{"$f":"IF(ISERROR(M762/L762),0,M762/L762)","v":0.48959999999999998},{"$f":"IF(AND((N762-35%)>0,N762<50%),M762*(N762-35%)*0.7,0)","v":25.3},{"$f":"IF(N762>=50%,M762*10.5%,0)","v":0},{"$f":"MAX(O762,P762)","v":25.3},false]
["D0210","Hugoton",357,"Hugoton Middle",166,0,67,0,40.4,0,2.5,166,67,0.40360000000000001,2.5,0,2.5,false]
["D0210","Hugoton",358,"Hugoton High",312,0,109,0,34.9,0,0,312,109,0.34939999999999999,0,0,0,false]
["D0210","Hugoton",367,"Hugoton Learning Academy",6,0,2,0,33.299999999999997,0,0,6,2,0.33329999999999999,0,0,0,false]
["D0214","Ulysses",443,"Kepley Middle School",362,0,162,0,44.8,0,11.1,362,162,0.44750000000000001,11.1,0,11.1,false]
["D0214","Ulysses",444,"Sullivan Elem",296,0,129,0,43.6,0,7.7,296,129,0.43580000000000002,7.7,0,7.7,false]
["D0214","Ulysses",446,"Ulysses High",432,0,160,0,37,0,2.2999999999999998,432,160,0.37040000000000001,2.2999999999999998,0,2.2999999999999998,false]
["D0214","Ulysses",450,"Hickok Elem",385,0,167,0,43.4,0,9.8000000000000007,385,167,0.43380000000000002,9.8000000000000007,0,9.8000000000000007,false]
["D0215","Lakin",466,"Lakin Elem",247,0,92,0,37.299999999999997,0,1.4,247,92,0.3725,1.4,0,1.4,false]
["D0215","Lakin",467,"Lakin Middle",189,0,87,0,46,0,6.7,189,87,0.46029999999999999,6.7,0,6.7,false]
["D0215","Lakin",468,"Lakin High",183,0,62,0,33.9,0,0,183,62,0.33879999999999999,0,0,0,false]
["D0220","Ashland",552,"Ashland Elem",94,0,27,0,28.7,0,0,94,27,0.28720000000000001,0,0,0,{"$f":"COUNTIF(C:C,C773)>1","v":false}]
["D0220","Ashland",553,"Ashland Junior High School",50,0,15,0,30,0,0,50,15,0.3,0,0,0,false]
["D0220","Ashland",554,"Ashland High",61,0,14,0,23,0,0,61,14,0.22950000000000001,0,0,0,false]
["D0254","Barber County",1472,"Medicine Lodge Grade School",255,0,78,0,30.6,0,0,255,78,0.30590000000000001,0,0,0,false]
["D0254","Barber County",1475,"Medicine Lodge Jr/Sr High School",219,0,45,0,20.6,0,0,219,45,0.20549999999999999,0,0,0,false]
["D0255","South Barber County",1503,"South Barber Pre-K-6",132,0,38,0,28.8,0,0,132,38,0.28789999999999999,0,0,0,false]
["D0255","South Barber County",1504,"South Barber 7-12",87,0,25,0,28.7,0,0,87,25,0.28739999999999999,0,0,0,false]
["D0307","Ell-Saline",3080,"Ell-Saline Middle/High School",197,0,42,0,21.3,0,0,197,42,0.2132,0,0,0,false]
["D0307","Ell-Saline",3082,"Ell-Saline Elementary",225,0,50,0,22.2,0,0,225,50,0.22220000000000001,0,0,0,false]
["D0308","Hutchinson",3101,"Hutchinson Magnet School at Allen",245,0,124,0,50.6,13,0,245,124,0.50609999999999999,0,13,13,false]
["D0308","Hutchinson",3106,"Faris Elementary",267,0,194,0,72.7,20.399999999999999,0,267,194,0.72660000000000002,0,20.399999999999999,20.399999999999999,false]
["D0308","Hutchinson",3108,"Graber Elementary",274,0,154,0,56.2,16.2,0,{"$f":"SUM(E784:F784)","v":274},{"$f":"SUM(G784:H784)","v":154},{"$f":"IF(ISERROR(M784/L784),0,M784/L784)","v":0.56200000000000006},{"$f":"IF(AND((N784-35%)>0,N784<50%),M784*(N784-35%)*0.7,0)","v":0},{"$f":"IF(N784>=50%,M784*10.5%,0)","v":16.2},{"$f":"MAX(O784,P784)","v":16.2},false]
["D0308","Hutchinson",3114,"Lincoln Elementary School",232,0,174,0,75,18.3,0,232,174,0.75,0,18.3,18.3,false]
["D0308","Hutchinson",3116,"McCandless Elementary",204,0,151,0,74,15.9,0,204,151,0.74019999999999997,0,15.9,15.9,false]
["D0308","Hutchinson",3118,"Morgan Elementary",385,0,173,0,44.9,0,12,385,173,0.44940000000000002,12,0,12,false]
["D0308","Hutchinson",3124,"Wiley Elementary",285,0,122,0,42.8,0,6.7,285,122,0.42809999999999998,6.7,0,6.7,false]
["D0308","Hutchinson",3130,"Hutchinson Middle School 8",307,0,164,0,53.4,17.2,0,307,164,0.53420000000000001,0,17.2,17.2,false]
["D0308","Hutchinson",3134,"Hutchinson High School",1320,0,697,0,52.8,73.2,0,1320,697,0.52800000000000002,0,73.2,73.2,false]
["D0308","Hutchinson",3139,"Hutchinson Middle School 7",322,0,198,0,61.5,20.8,0,322,198,0.6149,0,20.8,20.8,false]
["D0308","Hutchinson",3149,"Hutchinson Virtual School",1,0,1,0,100,0.1,0,1,1,1,0,0.1,0.1,false]
["D0314","Brewster",3276,"Brewster Elem",79,0,21,0,26.6,0,0,79,21,0.26579999999999998,0,0,0,false]
["D0314","Brewster",3278,"Brewster High",38,0,10,0,26.3,0,0,38,10,0.26319999999999999,0,0,0,false]
["D0322","Onaga",3456,"Onaga Elem",239,0,41,0,17.2,0,0,239,41,0.17150000000000001,0,0,0,false]
["D0322","Onaga",3458,"Onaga Senior High",77,0,11,0,14.3,0,0,77,11,0.1429,0,0,0,false]
["D0333","Concordia",3780,"Concordia Elementary",460,0,189,0,41.1,0,8.1,460,189,0.41089999999999999,8.1,0,8.1,false]
["D0333","Concordia",3793,"Concordia Middle",178,0,62,0,34.799999999999997,0,0,178,62,0.3483,0,0,0,false]
["D0333","Concordia",3794,"Concordia Jr-Sr High",484,0,150,0,31,0,0,484,150,0.30990000000000001,0,0,0,false]
["D0334","Southern Cloud",3832,"Glasco Elem",58,0,26,0,44.8,0,1.8,58,26,0.44829999999999998,1.8,0,1.8,false]
["D0334","Southern Cloud",3834,"Glasco High",24,0,7,0,29.2,0,0,24,7,0.29170000000000001,0,0,0,false]
["D0334","Southern Cloud",3836,"Miltonvale Elem",35,0,18,0,51.4,1.9,0,35,18,0.51429999999999998,0,1.9,1.9,false]
["D0334","Southern Cloud",3838,"Miltonvale High",37,0,13,0,35.1,0,0,37,13,0.35139999999999999,0,0,0,false]
["D0341","Oskaloosa",3988,"Oskaloosa Elem",322,0,104,0,32.299999999999997,0,0,322,104,0.32300000000000001,0,0,0,false]
["D0341","Oskaloosa",3991,"Oskaloosa JR-SR High School",264,0,101,0,38.299999999999997,0,2.2999999999999998,264,101,0.3826,2.2999999999999998,0,2.2999999999999998,false]
["D0350","St. John-Hudson",4180,"St John Elem",181,0,61,0,33.700000000000003,0,0,181,61,0.33700000000000002,0,0,0,false]
["D0350","St. John-Hudson",4182,"St John High",139,0,63,0,45.3,0,4.5999999999999996,139,63,0.45319999999999999,4.5999999999999996,0,4.5999999999999996,false]
["D0355","Ellinwood",4318,"Ellinwood Elem",237,0,60,0,25.3,0,0,237,60,0.25319999999999998,0,0,0,false]
["D0355","Ellinwood",4320,"Ellinwood Middle School",83,0,21,0,25.3,0,0,83,21,0.253,0,0,0,false]
["D0355","Ellinwood",4322,"Ellinwood High",136,0,34,0,25,0,0,136,34,0.25,0,0,0,false]
["D0360","Caldwell",4420,"Caldwell Elem",131,0,67,0,51.2,7,0,131,67,0.51149999999999995,0,7,7,false]
["D0360","Caldwell",4422,"Caldwell Secondary School",110,0,47,0,42.7,0,2.5,110,47,0.42730000000000001,2.5,0,2.5,false]
["D0363","Holcomb",4516,"Holcomb Elem 3-5",217,0,69,0,31.8,0,0,217,69,0.318,0,0,0,false]
["D0363","Holcomb",4517,"Holcomb Middle",235,0,82,0,34.9,0,0,235,82,0.34889999999999999,0,0,0,false]
["D0363","Holcomb",4518,"Holcomb High",294,0,87,0,29.6,0,0,294,87,0.2959,0,0,0,false]
["D0363","Holcomb",4519,"Wiley Elem",217,0,69,0,31.8,0,0,217,69,0.318,0,0,0,false]
["D0382","Pratt",5088,"Southwest Elem",481,0,159,0,33.1,0,0,{"$f":"SUM(E817:F817)","v":481},{"$f":"SUM(G817:H817)","v":159},{"$f":"IF(ISERROR(M817/L817),0,M817/L817)","v":0.3306},{"$f":"IF(AND((N817-35%)>0,N817<50%),M817*(N817-35%)*0.7,0)","v":0},{"$f":"IF(N817>=50%,M817*10.5%,0)","v":0},{"$f":"MAX(O817,P817)","v":0},false]
["D0382","Pratt",5090,"Liberty Middle School",320,0,127,0,39.700000000000003,0,4.2,320,127,0.39689999999999998,4.2,0,4.2,false]
["D0382","Pratt",5092,"Pratt Sr High",352,0,98,0,27.8,0,0,352,98,0.27839999999999998,0,0,0,false]
["D0387","Altoona-Midway",5215,"Altoona-Midway Elementary",70,0,37,0,52.9,3.9,0,70,37,0.52859999999999996,0,3.9,3.9,false]
["D0387","Altoona-Midway",5223,"Altoona-Midway Middle/High School",92,0,35,0,38,0,0.7,92,35,0.38040000000000002,0.7,0,0.7,false]
["D0388","Ellis",5236,"Washington Elem",210,0,38,0,18.100000000000001,0,0,210,38,0.18099999999999999,0,0,0,false]
["D0388","Ellis",5238,"Ellis Jr/Sr High",182,0,35,0,19.2,0,0,182,35,0.1923,0,0,0,false]
["D0393","Solomon",5354,"Solomon Elem",266,0,101,0,38,0,2.1,266,101,0.37969999999999998,2.1,0,2.1,false]
["D0393","Solomon",5356,"Solomon High",98,0,24,0,24.5,0,0,98,24,0.24490000000000001,0,0,0,false]
["D0400","Smoky Valley",5504,"Soderstrom Elem",281,0,56,0,19.899999999999999,0,0,281,56,0.1993,0,0,0,false]
["D0400","Smoky Valley",5505,"Smoky Valley Middle School",249,0,48,0,19.3,0,0,249,48,0.1928,0,0,0,false]
["D0400","Smoky Valley",5506,"Smoky Valley High",258,0,41,0,15.9,0,0,258,41,0.15890000000000001,0,0,0,false]
["D0410","Hillsboro",5812,"Hillsboro Elem",281,0,62,0,22.1,0,0,281,62,0.22059999999999999,0,0,0,false]
["D0410","Hillsboro",5814,"Hillsboro Middle/High School",298,0,71,0,23.8,0,0,298,71,0.23830000000000001,0,0,0,false]
["D0412","Hoxie",5852,"Hoxie Elem",208,0,46,0,22.1,0,0,208,46,0.22120000000000001,0,0,0,false]
["D0412","Hoxie",5854,"Hoxie High",200,0,40,0,20,0,0,200,40,0.2,0,0,0,false]
["D0429","Troy",6324,"Troy Elem",156,0,17,0,10.9,0,0,156,17,0.109,0,0,0,false]
["D0429","Troy",6326,"Troy High and Middle School",170,0,18,0,10.6,0,0,170,18,0.10589999999999999,0,0,0,false]
["D0430","South Brown County",6344,"Everest Middle",155,0,75,0,48.4,0,7,155,75,0.4839,7,0,7,false]
["D0430","South Brown County",6348,"Horton Elem",200,0,101,0,50.5,10.6,0,200,101,0.505,0,10.6,10.6,false]
["D0430","South Brown County",6350,"Horton High",158,0,59,0,37.299999999999997,0,1,158,59,0.37340000000000001,1,0,1,{"$f":"COUNTIF(C:C,C837)>1","v":false}]
["D0431","Hoisington",6375,"Lincoln Elementary",205,0,96,0,46.8,0,7.9,205,96,0.46829999999999999,7.9,0,7.9,false]
["D0431","Hoisington",6377,"Roosevelt Elementary",128,0,65,0,50.8,6.8,0,128,65,0.50780000000000003,0,6.8,6.8,false]
["D0431","Hoisington",6378,"Hoisington Middle",192,0,82,0,42.7,0,4.4000000000000004,{"$f":"SUM(E840:F840)","v":192},{"$f":"SUM(G840:H840)","v":82},{"$f":"IF(ISERROR(M840/L840),0,M840/L840)","v":0.42709999999999998},{"$f":"IF(AND((N840-35%)>0,N840<50%),M840*(N840-35%)*0.7,0)","v":4.4000000000000004},{"$f":"IF(N840>=50%,M840*10.5%,0)","v":0},{"$f":"MAX(O840,P840)","v":4.4000000000000004},false]
["D0431","Hoisington",6380,"Hoisington High",224,0,70,0,31.3,0,0,224,70,0.3125,0,0,0,false]
["D0453","Leavenworth",7020,"Leavenworth Sr High",1286,0,358,0,27.8,0,0,1286,358,0.27839999999999998,0,0,0,false]
["D0453","Leavenworth",7028,"Henry Leavenworth",327,0,103,0,31.5,0,0,327,103,0.315,0,0,0,false]
["D0453","Leavenworth",7029,"Anthony Elementary",292,0,161,0,55.1,16.899999999999999,0,292,161,0.5514,0,16.899999999999999,16.899999999999999,false]
["D0453","Leavenworth",7031,"David Brewer Elementary",338,0,157,0,46.5,0,12.6,338,157,0.46450000000000002,12.6,0,12.6,false]
["D0453","Leavenworth",7033,"Richard Warren Middle School",475,0,209,0,44,0,13.2,475,209,0.44,13.2,0,13.2,false]
["D0453","Leavenworth",7046,"Richard Warren Intermediate School",495,0,212,0,42.8,0,11.6,495,212,0.42830000000000001,11.6,0,11.6,false]
["D0453","Leavenworth",7047,"Earl Lawson Early Education Center",381,0,151,0,39.6,0,4.9000000000000004,381,151,0.39629999999999999,4.9000000000000004,0,4.9000000000000004,false]
["D0458","Basehor-Linwood",7160,"Basehor Elementary School",456,0,45,0,9.9,0,0,456,45,9.8699999999999996E-2,0,0,0,false]
["D0458","Basehor-Linwood",7164,"Basehor-Linwood High School",821,0,74,0,9,0,0,821,74,9.01E-2,0,0,0,false]
["D0458","Basehor-Linwood",7170,"Linwood Elementary School",128,0,19,0,14.8,0,0,128,19,0.1484,0,0,0,false]
["D0458","Basehor-Linwood",7172,"Basehor-Linwood Middle School",622,0,59,0,9.5,0,0,622,59,9.4899999999999998E-2,0,0,0,false]
["D0458","Basehor-Linwood",7175,"Glenwood Ridge Elementary School",418,0,24,0,5.7,0,0,418,24,5.74E-2,0,0,0,false]
["D0458","Basehor-Linwood",7181,"Gray Hawk Elementary School",248,0,22,0,8.9,0,0,248,22,8.8700000000000001E-2,0,0,0,false]
["D0459","Bucklin",7184,"Bucklin Elem",157,0,70,0,44.59,70,0,157,70,0.44590000000000002,4.7,0,4.7,false]
["D0459","Bucklin",7186,"Bucklin High",73,0,22,0,30.14,22,0,73,22,0.3014,0,0,0,false]
["D0482","Dighton",7778,"Dighton Elem",145,0,40,0,27.59,0,0,145,40,0.27589999999999998,0,0,0,false]
["D0482","Dighton",7782,"Dighton High",100,0,20,0,20,0,0,100,20,0.2,0,0,0,false]
["D0323","Rock Creek",3485,"Rock Creek Middle School",423,0,65,0,15.4,0,0,{"$f":"SUM(E859:F859)","v":423},{"$f":"SUM(G859:H859)","v":65},{"$f":"IF(ISERROR(M859/L859),0,M859/L859)","v":0.1537},{"$f":"IF(AND((N859-35%)>0,N859<50%),M859*(N859-35%)*0.7,0)","v":0},{"$f":"IF(N859>=50%,M859*10.5%,0)","v":0},{"$f":"MAX(O859,P859)","v":0},false]
["D0323","Rock Creek",3488,"St George Elem",371,0,67,0,18.100000000000001,0,0,371,67,0.18060000000000001,0,0,0,false]
["D0323","Rock Creek",3492,"Westmoreland Elem",139,0,29,0,20.9,0,0,139,29,0.20860000000000001,0,0,0,false]
["D0323","Rock Creek",3495,"Rock Creek High School",312,0,56,0,18,0,0,312,56,0.17949999999999999,0,0,0,false]
["D0438","Skyline",6559,"Skyline Elem",257,0,71,0,27.6,0,0,257,71,0.27629999999999999,0,0,0,false]
["D0438","Skyline",6560,"Skyline High",113,0,23,0,20.399999999999999,0,0,113,23,0.20349999999999999,0,0,0,false]
["D0506","Labette County",8652,"Altamont Elem",211,0,77,0,36.5,0,0.8,211,77,0.3649,0.8,0,0.8,false]
["D0506","Labette County",8654,"Labette County High School",522,0,174,0,33.299999999999997,0,0,522,174,0.33329999999999999,0,0,0,false]
["D0506","Labette County",8658,"Bartlett Elem",124,0,56,0,45.2,0,4,124,56,0.4516,4,0,4,false]
["D0506","Labette County",8666,"Edna Elem",179,0,63,0,35.200000000000003,0,0.1,179,63,0.35199999999999998,0.1,0,0.1,false]
["D0506","Labette County",8680,"Meadowview Elem",345,0,134,0,38.799999999999997,0,3.6,345,134,0.38840000000000002,3.6,0,3.6,false]
["D0506","Labette County",8684,"Mound Valley Elem",145,0,67,0,46.2,0,5.3,145,67,0.46210000000000001,5.3,0,5.3,false]
["D0225","Fowler",684,"Fowler Elem",55,0,25,0,45.5,0,1.8,{"$f":"SUM(E871:F871)","v":55},{"$f":"SUM(G871:H871)","v":25},{"$f":"IF(ISERROR(M871/L871),0,M871/L871)","v":0.45450000000000002},{"$f":"IF(AND((N871-35%)>0,N871<50%),M871*(N871-35%)*0.7,0)","v":1.8},{"$f":"IF(N871>=50%,M871*10.5%,0)","v":0},{"$f":"MAX(O871,P871)","v":1.8},false]
["D0225","Fowler",686,"Fowler High",47,0,15,0,31.9,0,0,47,15,0.31909999999999999,0,0,0,false]
["D0226","Meade",700,"Meade Elem",254,0,82,0,32.299999999999997,0,0,254,82,0.32279999999999998,0,0,0,false]
["D0226","Meade",702,"Meade High",117,0,22,0,18.8,0,0,117,22,0.188,0,0,0,false]
["D0227","Hodgeman County - Jetmore",722,"Hodgeman County Elementary",166,0,46,0,27.7,0,0,166,46,0.27710000000000001,0,0,0,false]
["D0227","Hodgeman County - Jetmore",724,"Hodgeman County High",126,0,22,0,17.5,0,0,126,22,0.17460000000000001,0,0,0,false]
["D0233","Olathe",845,"Olathe Northwest High School",1900,0,171,0,9,0,0,1900,171,0.09,0,0,0,false]
["D0233","Olathe",846,"Regency Place Elementary",409,0,25,0,6.1,0,0,409,25,6.1100000000000002E-2,0,0,0,false]
["D0233","Olathe",847,"Frontier Trail Middle School",686,0,89,0,13,0,0,686,89,0.12970000000000001,0,0,0,false]
["D0233","Olathe",849,"Brougham Elem",308,0,20,0,6.5,0,0,308,20,6.4899999999999999E-2,0,0,0,false]
["D0233","Olathe",850,"Central Elem",212,0,132,0,62.3,13.9,0,212,132,0.62260000000000004,0,13.9,13.9,false]
["D0233","Olathe",851,"Indian Creek Elem",373,0,128,0,34.299999999999997,0,0,373,128,0.34320000000000001,0,0,0,false]
["D0233","Olathe",852,"Fairview Elem",224,0,112,0,50,11.8,0,224,112,0.5,0,11.8,11.8,false]
["D0233","Olathe",853,"Briarwood Elem",304,0,43,0,14.1,0,0,304,43,0.1414,0,0,0,false]
["D0233","Olathe",854,"Ridgeview Elem",230,0,132,0,57.4,13.9,0,230,132,0.57389999999999997,0,13.9,13.9,false]
["D0233","Olathe",855,"Walnut Grove Elem",381,0,76,0,20,0,0,381,76,0.19950000000000001,0,0,0,false]
["D0233","Olathe",856,"Prairie Center Elem",380,0,31,0,8.1999999999999993,0,0,380,31,8.1600000000000006E-2,0,0,0,false]
["D0233","Olathe",857,"Pioneer Trail Middle School",604,0,208,0,34.4,0,0,604,208,0.34439999999999998,0,0,0,false]
["D0233","Olathe",858,"Washington Elem",367,0,215,0,58.6,22.6,0,367,215,0.58579999999999999,0,22.6,22.6,false]
["D0233","Olathe",859,"Countryside Elementary",295,0,112,0,38,0,2.2999999999999998,295,112,0.37969999999999998,2.2999999999999998,0,2.2999999999999998,false]
["D0233","Olathe",860,"Westview Elem",169,0,102,0,60.4,10.7,0,169,102,0.60360000000000003,0,10.7,10.7,false]
["D0233","Olathe",861,"Santa Fe Trail Middle School",660,0,280,0,42.4,0,14.5,660,280,0.42420000000000002,14.5,0,14.5,false]
["D0233","Olathe",862,"Oregon Trail Middle School",657,0,216,0,32.9,0,0,657,216,0.32879999999999998,0,0,0,false]
["D0233","Olathe",863,"Indian Trail Middle School",607,0,210,0,34.6,0,0,607,210,0.34599999999999997,0,0,0,false]
["D0233","Olathe",864,"Olathe North Sr High",2000,0,579,0,29,0,0,2000,579,0.28949999999999998,0,0,0,false]
["D0233","Olathe",865,"Olathe South Sr High",1941,0,172,0,8.9,0,0,1941,172,8.8599999999999998E-2,0,0,0,false]
["D0233","Olathe",868,"Meadow Lane Elem",402,0,7,0,1.7,0,0,402,7,1.7399999999999999E-2,0,0,0,false]
["D0233","Olathe",870,"Rolling Ridge Elem",371,0,160,0,43.1,0,9.1,371,160,0.43130000000000002,9.1,0,9.1,false]
["D0233","Olathe",871,"Northview Elem",241,0,82,0,34,0,0,241,82,0.3402,0,0,0,false]
["D0233","Olathe",872,"Havencroft Elem",257,0,104,0,40.5,0,4,257,104,0.4047,4,0,4,false]
["D0233","Olathe",874,"Scarborough Elem",310,0,64,0,20.7,0,0,310,64,0.20649999999999999,0,0,0,{"$f":"COUNTIF(C:C,C901)>1","v":false}]
["D0233","Olathe",875,"Heritage Elementary",333,0,75,0,22.5,0,0,333,75,0.22520000000000001,0,0,0,false]
["D0233","Olathe",876,"Black Bob Elem",323,0,34,0,10.5,0,0,323,34,0.1053,0,0,0,false]
["D0233","Olathe",877,"Tomahawk Elem",313,0,102,0,32.6,0,0,313,102,0.32590000000000002,0,0,0,false]
["D0233","Olathe",885,"Olathe East Sr High",1880,0,345,0,18.399999999999999,0,0,1880,345,0.1835,0,0,0,false]
["D0233","Olathe",913,"Mission Trail Middle School",694,0,43,0,6.2,0,0,694,43,6.2E-2,0,0,0,false]
["D0233","Olathe",934,"Millbrooke Elementary",390,0,23,0,5.9,0,0,390,23,5.8999999999999997E-2,0,0,0,false]
["D0233","Olathe",939,"Olathe West High School",1616,0,248,0,15.4,0,0,1616,248,0.1535,0,0,0,false]
["D0233","Olathe",950,"Summit Trail Middle School",595,0,118,0,19.8,0,0,595,118,0.1983,0,0,0,false]
["D0233","Olathe",953,"Canyon Creek Elementary",377,0,17,0,4.5,0,0,377,17,4.5100000000000001E-2,0,0,0,false]
["D0233","Olathe",2781,"Green Springs Elem",249,0,23,0,9.1999999999999993,0,0,249,23,9.2399999999999996E-2,0,0,0,false]
["D0233","Olathe",2782,"Mahaffie Elem",416,0,96,0,23.1,0,0,416,96,0.23080000000000001,0,0,0,false]
["D0233","Olathe",2783,"Pleasant Ridge Elem",286,0,27,0,9.4,0,0,286,27,9.4399999999999998E-2,0,0,0,false]
["D0233","Olathe",2784,"Heatherstone Elem",430,0,80,0,18.600000000000001,0,0,430,80,0.186,0,0,0,false]
["D0233","Olathe",2785,"Bentwood Elem",338,0,17,0,5,0,0,338,17,5.0299999999999997E-2,0,0,0,false]
["D0233","Olathe",2786,"California Trail Middle School",646,0,40,0,6.2,0,0,646,40,6.1899999999999997E-2,0,0,0,false]
["D0233","Olathe",2787,"Cedar Creek Elem",426,0,10,0,2.4,0,0,426,10,2.35E-2,0,0,0,false]
["D0233","Olathe",2789,"Madison Place Elementary",389,0,42,0,10.8,0,0,389,42,0.108,0,0,0,false]
["D0233","Olathe",2790,"Woodland Elem",319,0,40,0,12.5,0,0,319,40,0.12540000000000001,0,0,0,false]
["D0233","Olathe",9300,"Sunnyside Elementary School",343,0,19,0,5.5,0,0,343,19,5.5399999999999998E-2,0,0,0,false]
["D0233","Olathe",9301,"Chisholm Trail Middle School",637,0,35,0,5.5,0,0,637,35,5.4899999999999997E-2,0,0,0,false]
["D0233","Olathe",9302,"Arbor Creek Elementary",395,0,14,0,3.5,0,0,395,14,3.5400000000000001E-2,0,0,0,false]
["D0233","Olathe",9304,"Manchester Park Elementary",596,0,12,0,2,0,0,596,12,2.01E-2,0,0,0,false]
["D0233","Olathe",9305,"Clearwater Creek Elementary",531,0,30,0,5.7,0,0,531,30,5.6500000000000002E-2,0,0,0,false]
["D0233","Olathe",9306,"Prairie Trail Middle School",724,0,18,0,2.5,0,0,724,18,2.4899999999999999E-2,0,0,0,false]
["D0233","Olathe",9307,"Ravenwood Elementary",441,0,70,0,15.9,0,0,441,70,0.15870000000000001,0,0,0,false]
["D0233","Olathe",9311,"Forest View Elem",463,0,40,0,8.6,0,0,{"$f":"SUM(E927:F927)","v":463},{"$f":"SUM(G927:H927)","v":40},{"$f":"IF(ISERROR(M927/L927),0,M927/L927)","v":8.6400000000000005E-2},{"$f":"IF(AND((N927-35%)>0,N927<50%),M927*(N927-35%)*0.7,0)","v":0},{"$f":"IF(N927>=50%,M927*10.5%,0)","v":0},{"$f":"MAX(O927,P927)","v":0},false]
["D0281","Graham County",2407,"Hill City Junior-Senior High",173,0,44,0,25.4,0,0,173,44,0.25430000000000003,0,0,0,false]
["D0281","Graham County",2412,"Hill City Elem",215,0,86,0,40,0,3,215,86,0.4,3,0,3,false]
["D0293","Quinter",2710,"Quinter Elem",180,0,32,0,17.8,0,0,180,32,0.17780000000000001,0,0,0,false]
["D0293","Quinter",2712,"Quinter Jr-Sr High",133,0,16,0,12,0,0,133,16,0.1203,0,0,0,false]
["D0300","Commanche County",2890,"South Central High School",74,0,16,0,21.6,0,0,74,16,0.2162,0,0,0,false]
["D0300","Commanche County",2892,"South Central Elementary School",173,0,61,0,35.299999999999997,0,0.1,173,61,0.35260000000000002,0.1,0,0.1,false]
["D0300","Commanche County",2894,"South Central Middle School",69,0,18,0,26.1,0,0,69,18,0.26090000000000002,0,0,0,false]
["D0303","Ness City",2948,"Ness City Elem",142,0,36,0,25.4,0,0,142,36,0.2535,0,0,0,false]
["D0303","Ness City",2952,"Ness City High",143,0,45,0,31.5,0,0,143,45,0.31469999999999998,0,0,0,false]
["D0305","Salina",2985,"Coronado Elem",406,0,143,0,35.200000000000003,0,0.2,406,143,0.35220000000000001,0.2,0,0.2,false]
["D0305","Salina",2994,"Heusner Elem",393,0,160,0,40.700000000000003,0,6.4,393,160,0.40710000000000002,6.4,0,6.4,false]
["D0305","Salina",3000,"Meadowlark Ridge Elem",414,0,100,0,24.2,0,0,414,100,0.24149999999999999,0,0,0,false]
["D0305","Salina",3002,"Oakdale Elem",298,0,184,0,61.7,19.3,0,298,184,0.61739999999999995,0,19.3,19.3,false]
["D0305","Salina",3008,"Schilling Elem",373,0,232,0,62.2,24.4,0,373,232,0.622,0,24.4,24.4,false]
["D0305","Salina",3014,"Stewart Elem",413,0,106,0,25.7,0,0,413,106,0.25669999999999998,0,0,0,false]
["D0305","Salina",3018,"Sunset Elem",358,0,198,0,55.3,20.8,0,358,198,0.55310000000000004,0,20.8,20.8,false]
["D0305","Salina",3020,"Cottonwood Elementary School",390,0,261,0,66.900000000000006,27.4,0,390,261,0.66920000000000002,0,27.4,27.4,false]
["D0305","Salina",3022,"Lakewood Middle School",720,0,341,0,47.4,0,29.5,720,341,0.47360000000000002,29.5,0,29.5,false]
["D0305","Salina",3024,"Salina South Middle",832,0,372,0,44.7,0,25.3,832,372,0.4471,25.3,0,25.3,false]
["D0305","Salina",3026,"Salina High Central",1002,0,416,0,41.5,0,19,1002,416,0.41520000000000001,19,0,19,false]
["D0305","Salina",3027,"Salina High South",1036,0,380,0,36.700000000000003,0,4.5,1036,380,0.36680000000000001,4.5,0,4.5,false]
["D0316","Golden Plains",3314,"Golden Plains Middle",34,0,14,0,41.2,0,0.6,34,14,0.4118,0.6,0,0.6,false]
["D0316","Golden Plains",3316,"Golden Plains High",65,0,27,0,41.5,0,1.2,65,27,0.41539999999999999,1.2,0,1.2,false]
["D0316","Golden Plains",3318,"Golden Plains Elem",72,0,32,0,44.4,0,2.1,72,32,0.44440000000000002,2.1,0,2.1,false]
["D0321","Kaw Valley",3426,"Rossville Elem",304,0,107,0,35.200000000000003,0,0.1,304,107,0.35199999999999998,0.1,0,0.1,false]
["D0321","Kaw Valley",3428,"Rossville Jr.-Sr. High School",258,0,86,0,33.299999999999997,0,0,258,86,0.33329999999999999,0,0,0,false]
["D0321","Kaw Valley",3430,"St Marys Elem",238,0,102,0,42.9,0,5.6,238,102,0.42859999999999998,5.6,0,5.6,false]
["D0321","Kaw Valley",3432,"St. Marys Junior Senior High",262,0,88,0,33.6,0,0,262,88,0.33589999999999998,0,0,0,false]
["D0332","Cunningham",3748,"Cunningham Elem",138,0,32,0,23.2,0,0,{"$f":"SUM(E956:F956)","v":138},{"$f":"SUM(G956:H956)","v":32},{"$f":"IF(ISERROR(M956/L956),0,M956/L956)","v":0.2319},{"$f":"IF(AND((N956-35%)>0,N956<50%),M956*(N956-35%)*0.7,0)","v":0},{"$f":"IF(N956>=50%,M956*10.5%,0)","v":0},{"$f":"MAX(O956,P956)","v":0},false]
["D0332","Cunningham",3750,"Cunningham High",79,0,15,0,19,0,0,79,15,0.18990000000000001,0,0,0,false]
["D0342","McLouth",4006,"McLouth Elem",210,0,51,0,24.3,0,0,210,51,0.2429,0,0,0,false]
["D0342","McLouth",4007,"McLouth Middle",82,0,22,0,26.8,0,0,82,22,0.26829999999999998,0,0,0,false]
["D0342","McLouth",4008,"McLouth High",158,0,33,0,20.9,0,0,158,33,0.2089,0,0,0,false]
["D0413","Chanute",5871,"Chanute Elementary School",740,0,367,0,49.6,0,37.5,740,367,0.49590000000000001,37.5,0,37.5,false]
["D0413","Chanute",5880,"Royster Middle School",378,0,162,0,42.9,0,8.9,378,162,0.42859999999999998,8.9,0,8.9,false]
["D0413","Chanute",5882,"Chanute High",580,0,248,0,42.8,0,13.5,580,248,0.42759999999999998,13.5,0,13.5,false]
["D0413","Chanute",5884,"Chanute Extension Academy",8,0,6,0,75,0.6,0,8,6,0.75,0,0.6,0.6,false]
["D0445","Coffeyville",6756,"Community Elementary",984,0,681,0,69.2,71.5,0,984,681,0.69210000000000005,0,71.5,71.5,{"$f":"COUNTIF(C:C,C965)>1","v":false}]
["D0445","Coffeyville",6770,"Roosevelt Middle",242,0,161,0,66.5,16.899999999999999,0,242,161,0.6653,0,16.899999999999999,16.899999999999999,false]
["D0445","Coffeyville",6772,"Field Kindley High",506,0,311,0,61.5,32.700000000000003,0,506,311,0.61460000000000004,0,32.700000000000003,32.700000000000003,false]
["D0106","Western Plains",2926,"Western Plains North Elem",55,0,18,0,32.700000000000003,0,0,{"$f":"SUM(E968:F968)","v":55},{"$f":"SUM(G968:H968)","v":18},{"$f":"IF(ISERROR(M968/L968),0,M968/L968)","v":0.32729999999999998},{"$f":"IF(AND((N968-35%)>0,N968<50%),M968*(N968-35%)*0.7,0)","v":0},{"$f":"IF(N968>=50%,M968*10.5%,0)","v":0},{"$f":"MAX(O968,P968)","v":0},false]
["D0106","Western Plains",2928,"Western Plains High",24,0,10,0,41.7,0,0.5,24,10,0.41670000000000001,0.5,0,0.5,false]
["D0106","Western Plains",2966,"Western Plains South Elem/Jr High",38,0,30,0,79,3.2,0,38,30,0.78949999999999998,0,3.2,3.2,false]
["D0112","Central Plains",393,"Wilson Junior/Senior High School",63,0,24,0,38.1,0,0.5,63,24,0.38100000000000001,0.5,0,0.5,false]
["D0112","Central Plains",415,"Wilson Elementary School",79,0,26,0,32.9,0,0,79,26,0.3291,0,0,0,false]
["D0112","Central Plains",416,"Central Plains Elementary School - Holyrood",198,0,70,0,35.4,0,0.2,198,70,0.35349999999999998,0.2,0,0.2,false]
["D0112","Central Plains",417,"Central Plains Jr. Sr. High School",118,0,37,0,31.4,0,0,118,37,0.31359999999999999,0,0,0,false]
["D0112","Central Plains",1129,"Central Plains Adult Diploma Program",1,0,null,0,null,0,0,1,0,0,0,0,0,false]
["D0347","Kinsley-Offerle",4117,"Kinsley Jr/Sr High School",158,0,53,0,33.5,0,0,158,53,0.33539999999999998,0,0,0,false]
["D0347","Kinsley-Offerle",4120,"Kinsley-Offerle Elementary Pre-K-5",135,0,62,0,45.9,0,4.7,135,62,0.45929999999999999,4.7,0,4.7,false]
["D0352","Goodland",4228,"Goodland Jr-Sr. High School",401,0,118,0,29.4,0,0,401,118,0.29430000000000001,0,0,0,false]
["D0352","Goodland",4230,"North Elementary",250,0,91,0,36.4,0,0.9,250,91,0.36399999999999999,0.9,0,0.9,false]
["D0352","Goodland",4233,"Goodland Virtual School",1,0,null,0,null,0,0,1,0,0,0,0,0,false]
["D0352","Goodland",4239,"West Elementary",256,0,108,0,42.2,0,5.4,256,108,0.4219,5.4,0,5.4,false]
["D0362","Prairie View",4496,"Lacygne Elem",197,0,68,0,34.5,0,0,197,68,0.34520000000000001,0,0,0,false]
["D0362","Prairie View",4502,"Parker Elem",198,0,64,0,32.299999999999997,0,0,198,64,0.32319999999999999,0,0,0,false]
["D0362","Prairie View",4504,"Prairie View Middle",203,0,75,0,37,0,1,203,75,0.3695,1,0,1,false]
["D0362","Prairie View",4505,"Prairie View High",277,0,78,0,28.2,0,0,277,78,0.28160000000000002,0,0,0,false]
["D0371","Montezuma",4762,"Montezuma Elem",93,0,15,0,16.100000000000001,0,0,93,15,0.1613,0,0,0,false]
["D0371","Montezuma",4764,"South Gray High",60,0,12,0,20,0,0,60,12,0.2,0,0,0,false]
["D0379","Clay Center",4970,"Garfield Elem",159,0,43,0,27,0,0,159,43,0.27039999999999997,0,0,0,false]
["D0379","Clay Center",4972,"Lincoln Elem",378,0,107,0,28.3,0,0,378,107,0.28310000000000002,0,0,0,false]
["D0379","Clay Center",4974,"Clay Center Community Middle",251,0,68,0,27.1,0,0,251,68,0.27089999999999997,0,0,0,false]
["D0379","Clay Center",4976,"Clay Center Community High",341,0,81,0,23.8,0,0,341,81,0.23749999999999999,0,0,0,false]
["D0379","Clay Center",5014,"Wakefield Elem",130,0,39,0,30,0,0,130,39,0.3,0,0,0,false]
["D0379","Clay Center",5016,"Wakefield High",65,0,13,0,20,0,0,65,13,0.2,0,0,0,false]
["D0381","Spearville",5058,"Spearville Elem",156,0,28,0,18,0,0,156,28,0.17949999999999999,0,0,0,false]
["D0381","Spearville",5060,"Spearville Jr/Sr High",181,0,17,0,9.4,0,0,181,17,9.3899999999999997E-2,0,0,0,false]
["D0390","Hamilton",5296,"Hamilton Elem",35,0,20,0,57.1,2.1,0,35,20,0.57140000000000002,0,2.1,2.1,false]
["D0390","Hamilton",5298,"Hamilton High",34,0,21,0,61.8,2.2000000000000002,0,34,21,0.61760000000000004,0,2.2000000000000002,2.2000000000000002,false]
["D0422","Greensburg",6118,"Kiowa County Elem/Jr. High",233,0,76,0,32.6,0,0,233,76,0.32619999999999999,0,0,0,false]
["D0422","Greensburg",6122,"Kiowa County High School",69,0,15,0,21.7,0,0,69,15,0.21740000000000001,0,0,0,false]
["D0436","Caney",6490,"Lincoln Memorial Elem",418,0,110,0,26.3,0,0,418,110,0.26319999999999999,0,0,0,false]
["D0436","Caney",6491,"Caney Valley Charter Academy",4,0,2,0,50,0.2,0,4,2,0.5,0,0.2,0.2,false]
["D0436","Caney",6492,"Caney Valley High",343,0,81,0,23.6,0,0,343,81,0.23619999999999999,0,0,0,false]
["D0447","Cherryvale",6870,"Lincoln Central Elem",307,0,161,0,52.4,16.899999999999999,0,307,161,0.52439999999999998,0,16.899999999999999,16.899999999999999,false]
["D0447","Cherryvale",6871,"Thayer Schools",127,0,54,0,42.5,0,2.8,127,54,0.42520000000000002,2.8,0,2.8,false]
["D0447","Cherryvale",6876,"Cherryvale Sr / Middle School",295,0,136,0,46.1,0,10.6,295,136,0.46100000000000002,10.6,0,10.6,false]
["D0452","Stanton County",6982,"Stanton County Elementary",228,0,94,0,41.2,0,4.0999999999999996,{"$f":"SUM(E1006:F1006)","v":228},{"$f":"SUM(G1006:H1006)","v":94},{"$f":"IF(ISERROR(M1006/L1006),0,M1006/L1006)","v":0.4123},{"$f":"IF(AND((N1006-35%)>0,N1006<50%),M1006*(N1006-35%)*0.7,0)","v":4.0999999999999996},{"$f":"IF(N1006>=50%,M1006*10.5%,0)","v":0},{"$f":"MAX(O1006,P1006)","v":4.0999999999999996},false]
["D0452","Stanton County",6984,"Stanton County Jr./Sr. High School",190,0,52,0,27.4,0,0,190,52,0.2737,0,0,0,false]
["D0457","Garden City",7115,"Edith Scheuerman Elem",180,0,121,0,67.2,12.7,0,180,121,0.67220000000000002,0,12.7,12.7,false]
["D0457","Garden City",7118,"Alta Brown Elem",306,0,174,0,56.9,18.3,0,306,174,0.56859999999999999,0,18.3,18.3,false]
["D0457","Garden City",7119,"Florence Wilson Elem",335,0,158,0,47.2,0,13.4,335,158,0.47160000000000002,13.4,0,13.4,false]
["D0457","Garden City",7120,"Abe Hubert Elementary School",347,0,213,0,61.4,22.4,0,347,213,0.61380000000000001,0,22.4,22.4,false]
["D0457","Garden City",7124,"Buffalo Jones Elem",250,0,157,0,62.8,16.5,0,250,157,0.628,0,16.5,16.5,false]
["D0457","Garden City",7126,"Georgia Matthews Elem",107,0,48,0,44.9,0,3.3,107,48,0.4486,3.3,0,3.3,false]
["D0457","Garden City",7128,"Horace J. Good Middle School",657,0,299,0,45.5,0,22,657,299,0.4551,22,0,22,false]
["D0457","Garden City",7130,"Garden City High School",1983,0,795,0,40.1,0,28.3,1983,795,0.40089999999999998,28.3,0,28.3,false]
["D0457","Garden City",7131,"Gertrude Walker Elem",197,0,107,0,54.3,11.2,0,197,107,0.54310000000000003,0,11.2,11.2,false]
["D0457","Garden City",7132,"Jennie Barker Elem",160,0,36,0,22.5,0,0,160,36,0.22500000000000001,0,0,0,false]
["D0457","Garden City",7133,"Jennie Wilson Elem",581,0,227,0,39.1,0,6.5,581,227,0.39069999999999999,6.5,0,6.5,false]
["D0457","Garden City",7138,"Kenneth Henderson Middle",393,0,166,0,42.2,0,8.4,393,166,0.4224,8.4,0,8.4,false]
["D0457","Garden City",7140,"Plymell Elementary",144,0,22,0,15.3,0,0,144,22,0.15279999999999999,0,0,0,false]
["D0457","Garden City",7143,"Victor Ornelas Elem",420,0,228,0,54.3,23.9,0,420,228,0.54290000000000005,0,23.9,23.9,false]
["D0457","Garden City",7147,"Bernadine Sitts Intermediate Ctr",448,0,251,0,56,26.4,0,448,251,0.56030000000000002,0,26.4,26.4,false]
["D0457","Garden City",7148,"Charles O Stones Intermediate Ctr",390,0,202,0,51.8,21.2,0,390,202,0.51790000000000003,0,21.2,21.2,false]
["D0457","Garden City",7177,"GC Achieve at J.D. Adams Hall",107,0,51,0,47.7,0,4.5,107,51,0.47660000000000002,4.5,0,4.5,false]
["D0465","Winfield",7310,"Country View Elem",128,0,49,0,38.299999999999997,0,1.1000000000000001,128,49,0.38279999999999997,1.1000000000000001,0,1.1000000000000001,false]
["D0465","Winfield",7324,"Irving Elem",272,0,213,0,78.3,22.4,0,272,213,0.78310000000000002,0,22.4,22.4,false]
["D0465","Winfield",7326,"Lowell Elem",254,0,121,0,47.6,0,10.7,254,121,0.47639999999999999,10.7,0,10.7,false]
["D0465","Winfield",7330,"Whittier Elem",253,0,107,0,42.3,0,5.5,253,107,0.4229,5.5,0,5.5,false]
["D0465","Winfield",7332,"Winfield High",642,0,278,0,43.3,0,16.2,642,278,0.433,16.2,0,16.2,{"$f":"COUNTIF(C:C,C1029)>1","v":false}]
["D0465","Winfield",7333,"Winfield Middle School",490,0,237,0,48.4,0,22.2,490,237,0.48370000000000002,22.2,0,22.2,false]
["D0466","Scott County",7356,"Scott City Lower Elem",230,0,64,0,27.8,0,0,230,64,0.27829999999999999,0,0,0,false]
["D0466","Scott County",7358,"Scott City Middle",426,0,145,0,34,0,0,426,145,0.34039999999999998,0,0,0,false]
["D0466","Scott County",7360,"Scott City High",299,0,87,0,29.1,0,0,299,87,0.29099999999999998,0,0,0,false]
["D0469","Lansing",7420,"Lansing Middle 6-8",612,0,133,0,21.7,0,0,612,133,0.21729999999999999,0,0,0,false]
["D0469","Lansing",7423,"Lansing Elementary School",697,0,175,0,25.1,0,0,697,175,0.25109999999999999,0,0,0,false]
["D0469","Lansing",7426,"Lansing High 9-12",860,0,151,0,17.600000000000001,0,0,860,151,0.17560000000000001,0,0,0,false]
["D0469","Lansing",7435,"Lansing Intermediate School",370,0,95,0,25.7,0,0,370,95,0.25679999999999997,0,0,0,false]
["D0474","Haviland",7574,"Haviland Elem",57,0,16,0,28.1,0,0,57,16,0.28070000000000001,0,0,0,false]
["D0476","Copeland",7648,"Copeland Elem",42,0,12,0,28.6,0,0,42,12,0.28570000000000001,0,0,0,false]
["D0476","Copeland",7651,"South Gray Jr High",27,0,11,0,40.700000000000003,0,0.4,27,11,0.40739999999999998,0.4,0,0.4,false]
["D0480","Liberal",7715,"Cottonwood Elementary School",491,0,327,0,66.599999999999994,34.299999999999997,0,491,327,0.66600000000000004,0,34.299999999999997,34.299999999999997,false]
["D0480","Liberal",7718,"MacArthur Elementary School",361,0,174,0,48.2,0,16.100000000000001,361,174,0.48199999999999998,16.100000000000001,0,16.100000000000001,false]
["D0480","Liberal",7725,"Sunflower Elementary School",506,0,292,0,57.7,30.7,0,506,292,0.57709999999999995,0,30.7,30.7,false]
["D0480","Liberal",7732,"Liberal Sr High",1342,0,759,0,56.6,79.7,0,1342,759,0.56559999999999999,0,79.7,79.7,false]
["D0480","Liberal",7736,"Eisenhower Middle School",584,0,341,0,58.4,35.799999999999997,0,584,341,0.58389999999999997,0,35.799999999999997,35.799999999999997,false]
["D0480","Liberal",7737,"Prairie View Elementary School",410,0,254,0,62,26.7,0,410,254,0.61950000000000005,0,26.7,26.7,false]
["D0480","Liberal",7738,"Meadowlark Elementary School",346,0,279,0,80.599999999999994,29.3,0,346,279,0.80640000000000001,0,29.3,29.3,false]
["D0480","Liberal",7739,"Seymour Rogers Middle School",542,0,345,0,63.7,36.200000000000003,0,542,345,0.63649999999999995,0,36.200000000000003,36.200000000000003,false]
["D0484","Fredonia",7821,"Fredonia Early Learning Center",69,0,24,0,34.799999999999997,0,0,69,24,0.3478,0,0,0,false]
["D0484","Fredonia",7832,"Lincoln Elementary",304,0,116,0,38.200000000000003,0,2.6,304,116,0.38159999999999999,2.6,0,2.6,false]
["D0484","Fredonia",7838,"Fredonia Jr./Sr. High School",276,0,89,0,32.299999999999997,0,0,276,89,0.32250000000000001,0,0,0,false]
["D0495","Ft. Larned",8133,"Fort Larned Elementary School",424,0,196,0,46.2,0,15.4,{"$f":"SUM(E1052:F1052)","v":424},{"$f":"SUM(G1052:H1052)","v":196},{"$f":"IF(ISERROR(M1052/L1052),0,M1052/L1052)","v":0.46229999999999999},{"$f":"IF(AND((N1052-35%)>0,N1052<50%),M1052*(N1052-35%)*0.7,0)","v":15.4},{"$f":"IF(N1052>=50%,M1052*10.5%,0)","v":0},{"$f":"MAX(O1052,P1052)","v":15.4},false]
["D0495","Ft. Larned",8140,"Larned Middle School",198,0,60,0,30.3,0,0,198,60,0.30299999999999999,0,0,0,false]
["D0495","Ft. Larned",8142,"Larned Sr High",225,0,56,0,24.9,0,0,225,56,0.24890000000000001,0,0,0,false]
["D0502","Lewis",8580,"Lewis Elem",78,0,33,0,42.3,0,1.7,78,33,0.42309999999999998,1.7,0,1.7,false]
["D0511","Attica",8762,"Puls Elem",112,0,31,0,27.7,0,0,112,31,0.27679999999999999,0,0,0,false]
["D0511","Attica",8764,"Attica High",53,0,8,0,15.1,0,0,53,8,0.15090000000000001,0,0,0,false]
["D0373","Newton",4810,"Newton Sr High",952,0,316,0,33.200000000000003,0,0,{"$f":"SUM(E1058:F1058)","v":952},{"$f":"SUM(G1058:H1058)","v":316},{"$f":"IF(ISERROR(M1058/L1058),0,M1058/L1058)","v":0.33189999999999997},{"$f":"IF(AND((N1058-35%)>0,N1058<50%),M1058*(N1058-35%)*0.7,0)","v":0},{"$f":"IF(N1058>=50%,M1058*10.5%,0)","v":0},{"$f":"MAX(O1058,P1058)","v":0},false]
["D0373","Newton",4821,"Chisholm Middle School",482,0,177,0,36.700000000000003,0,2.1,482,177,0.36720000000000003,2.1,0,2.1,false]
["D0373","Newton",4823,"Northridge Elementary",250,0,77,0,30.8,0,0,250,77,0.308,0,0,0,false]
["D0373","Newton",4824,"Santa Fe 5/6 Center",487,0,187,0,38.4,0,4.5,487,187,0.38400000000000001,4.5,0,4.5,false]
["D0373","Newton",4827,"Slate Creek Elementary",271,0,115,0,42.4,0,6,271,115,0.4244,6,0,6,false]
["D0373","Newton",4831,"South Breeze Elementary",321,0,98,0,30.5,0,0,321,98,0.30530000000000002,0,0,0,false]
["D0373","Newton",4842,"Sunset Elementary",212,0,80,0,37.700000000000003,0,1.5,212,80,0.37740000000000001,1.5,0,1.5,false]
["D0373","Newton",4843,"Walton Rural Life Center",158,0,48,0,30.4,0,0,158,48,0.30380000000000001,0,0,0,false]
["D0373","Newton",4847,"Opportunity Academy",50,0,22,0,44,0,1.4,50,22,0.44,1.4,0,1.4,false]
["D0405","Lyons",5636,"Lyons Central Elementary",179,0,101,0,56.4,10.6,0,179,101,0.56420000000000003,0,10.6,10.6,false]
["D0405","Lyons",5638,"Lyons Park Elementary",173,0,75,0,43.4,0,4.4000000000000004,173,75,0.4335,4.4000000000000004,0,4.4000000000000004,false]
["D0405","Lyons",5640,"Lyons Middle School",157,0,84,0,53.5,8.8000000000000007,0,157,84,0.53500000000000003,0,8.8000000000000007,8.8000000000000007,false]
["D0405","Lyons",5642,"Lyons High School",235,0,132,0,56.2,13.9,0,235,132,0.56169999999999998,0,13.9,13.9,false]
["D0274","Oakley",2262,"Oakley Elem",164,0,41,0,25,0,0,{"$f":"SUM(E1071:F1071)","v":164},{"$f":"SUM(G1071:H1071)","v":41},{"$f":"IF(ISERROR(M1071/L1071),0,M1071/L1071)","v":0.25},{"$f":"IF(AND((N1071-35%)>0,N1071<50%),M1071*(N1071-35%)*0.7,0)","v":0},{"$f":"IF(N1071>=50%,M1071*10.5%,0)","v":0},{"$f":"MAX(O1071,P1071)","v":0},false]
["D0274","Oakley",2266,"Oakley Sr High",125,0,35,0,28,0,0,125,35,0.28000000000000003,0,0,0,false]
["D0274","Oakley",2268,"Oakley Middle School",135,0,38,0,28.2,0,0,135,38,0.28149999999999997,0,0,0,false]
["D0312","Haven",3232,"Haven Elem",373,0,78,0,20.9,0,0,373,78,0.20910000000000001,0,0,0,false]
["D0312","Haven",3233,"Haven Middle School",98,0,21,0,21.4,0,0,98,21,0.21429999999999999,0,0,0,false]
["D0312","Haven",3234,"Haven High",229,0,33,0,14.4,0,0,229,33,0.14410000000000001,0,0,0,false]
["D0312","Haven",3238,"Yoder Charter Elem School",48,0,21,0,43.8,0,1.3,48,21,0.4375,1.3,0,1.3,false]
["D0461","Neodesha",7226,"Heller Elem",235,0,101,0,43,0,5.6,235,101,0.42980000000000002,5.6,0,5.6,false]
["D0461","Neodesha",7228,"North Lawn Elem",172,0,71,0,41.3,0,3.1,172,71,0.4128,3.1,0,3.1,false]
["D0461","Neodesha",7232,"Neodesha High",319,0,94,0,29.5,0,0,319,94,0.29470000000000002,0,0,0,false]
["D0204","Bonner Springs",210,"Bonner Springs Elementary",381,0,155,0,40.700000000000003,0,6.2,{"$f":"SUM(E1081:F1081)","v":381},{"$f":"SUM(G1081:H1081)","v":155},{"$f":"IF(ISERROR(M1081/L1081),0,M1081/L1081)","v":0.40679999999999999},{"$f":"IF(AND((N1081-35%)>0,N1081<50%),M1081*(N1081-35%)*0.7,0)","v":6.2},{"$f":"IF(N1081>=50%,M1081*10.5%,0)","v":0},{"$f":"MAX(O1081,P1081)","v":6.2},false]
["D0204","Bonner Springs",214,"Bonner Springs High",769,0,233,0,30.3,0,0,769,233,0.30299999999999999,0,0,0,false]
["D0204","Bonner Springs",216,"Edwardsville Elem",341,0,141,0,41.4,0,6.3,341,141,0.41349999999999998,6.3,0,6.3,false]
["D0204","Bonner Springs",221,"Robert E Clark Middle",570,0,195,0,34.200000000000003,0,0,570,195,0.34210000000000002,0,0,0,false]
["D0204","Bonner Springs",228,"Delaware Ridge Elementary",356,0,131,0,36.799999999999997,0,1.7,356,131,0.36799999999999999,1.7,0,1.7,false]
["D0207","Ft. Leavenworth",286,"Bradley Elem",369,0,1,0,0.3,0,0,{"$f":"SUM(E1086:F1086)","v":369},{"$f":"SUM(G1086:H1086)","v":1},{"$f":"IF(ISERROR(M1086/L1086),0,M1086/L1086)","v":2.7000000000000001E-3},{"$f":"IF(AND((N1086-35%)>0,N1086<50%),M1086*(N1086-35%)*0.7,0)","v":0},{"$f":"IF(N1086>=50%,M1086*10.5%,0)","v":0},{"$f":"MAX(O1086,P1086)","v":0},false]
["D0207","Ft. Leavenworth",288,"Eisenhower Elem",383,0,1,0,0.3,0,0,383,1,2.5999999999999999E-3,0,0,0,false]
["D0207","Ft. Leavenworth",290,"MacArthur Elem",389,23,null,0,null,0,0,412,0,0,0,0,0,false]
["D0207","Ft. Leavenworth",294,"Patton Jr High",303,0,1,0,0.3,0,0,303,1,3.3E-3,0,0,0,false]
["D0383","Manhattan",5112,"Amanda Arnold Elem",467,5,67,0,14.2,0,0,472,67,0.1419,0,0,0,false]
["D0383","Manhattan",5113,"Frank V Bergman Elem",413,2,146,0,35.200000000000003,0,0.2,415,146,0.3518,0.2,0,0.2,false]
["D0383","Manhattan",5114,"Bluemont Elementary School",196,6,81,0,40.1,0,2.9,202,81,0.40100000000000002,2.9,0,2.9,false]
["D0383","Manhattan",5124,"Lee Elem",262,2,96,0,36.4,0,0.9,264,96,0.36359999999999998,0.9,0,0.9,{"$f":"COUNTIF(C:C,C1093)>1","v":false}]
["D0383","Manhattan",5126,"Marlatt Elem",445,4,66,2,15.1,0,0,449,68,0.15140000000000001,0,0,0,false]
["D0383","Manhattan",5128,"Northview Elem",386,4,189,1,48.6,0,18.100000000000001,390,190,0.48720000000000002,18.2,0,18.2,false]
["D0383","Manhattan",5130,"Theo Roosevelt Elem",347,0,121,0,34.9,0,0,347,121,0.34870000000000001,0,0,0,false]
["D0383","Manhattan",5132,"Woodrow Wilson Elem",200,2,82,0,40.6,0,3.2,202,82,0.40589999999999998,3.2,0,3.2,false]
["D0383","Manhattan",5135,"Susan B Anthony Middle School",732,5,187,1,25.5,0,0,737,188,0.25509999999999999,0,0,0,false]
["D0383","Manhattan",5136,"Manhattan High School West/East Campus",1869,9,498,1,26.6,0,0,1878,499,0.26569999999999999,0,0,0,false]
["D0383","Manhattan",5137,"Dwight D Eisenhower Middle School",731,5,278,0,37.799999999999997,0,5.4,736,278,0.37769999999999998,5.4,0,5.4,false]
["D0383","Manhattan",5138,"Ogden Elem",138,1,76,0,54.7,8,0,139,76,0.54679999999999995,0,8,8,false]
["D0383","Manhattan",5139,"Oliver Brown Elementary",300,1,41,0,13.6,0,0,301,41,0.13619999999999999,0,0,0,false]
["D0475","Junction City",7592,"Grandview Elem",104,2,62,0,58.5,6.5,0,{"$f":"SUM(E1103:F1103)","v":106},{"$f":"SUM(G1103:H1103)","v":62},{"$f":"IF(ISERROR(M1103/L1103),0,M1103/L1103)","v":0.58489999999999998},{"$f":"IF(AND((N1103-35%)>0,N1103<50%),M1103*(N1103-35%)*0.7,0)","v":0},{"$f":"IF(N1103>=50%,M1103*10.5%,0)","v":6.5},{"$f":"MAX(O1103,P1103)","v":6.5},false]
["D0475","Junction City",7593,"Spring Valley Elementary",407,17,129,0,30.4,0,0,424,129,0.30420000000000003,0,0,0,false]
["D0475","Junction City",7598,"Eisenhower Elem",346,8,109,0,30.8,0,0,354,109,0.30790000000000001,0,0,0,false]
["D0475","Junction City",7600,"Fort Riley Elem",371,61,48,7,12.7,0,0,432,55,0.1273,0,0,0,false]
["D0475","Junction City",7601,"LTG Richard J. Seitz Elementary",640,74,109,9,16.5,0,0,714,118,0.1653,0,0,0,false]
["D0475","Junction City",7606,"Lincoln Elem",270,5,92,0,33.5,0,0,275,92,0.33450000000000002,0,0,0,false]
["D0475","Junction City",7608,"Morris Hill Elem",237,27,61,1,23.5,0,0,264,62,0.23480000000000001,0,0,0,false]
["D0475","Junction City",7610,"Sheridan Elem",266,3,96,0,35.700000000000003,0,0.5,269,96,0.3569,0.5,0,0.5,false]
["D0475","Junction City",7612,"Washington Elem",326,9,296,1,88.7,31.2,0,335,297,0.88660000000000005,0,31.2,31.2,false]
["D0475","Junction City",7614,"Westwood Elem",276,4,160,0,57.1,16.8,0,280,160,0.57140000000000002,0,16.8,16.8,false]
["D0475","Junction City",7616,"Fort Riley Middle School",500,57,86,9,17.100000000000001,0,0,557,95,0.1706,0,0,0,false]
["D0475","Junction City",7618,"Junction City Middle School",952,16,423,1,43.8,0,26.1,968,424,0.438,26.1,0,26.1,false]
["D0475","Junction City",7620,"Junction City Sr High",1588,37,449,4,27.9,0,0,1625,453,0.27879999999999999,0,0,0,false]
["D0475","Junction City",7624,"Milford Elem",84,0,16,0,19.100000000000001,0,0,84,16,0.1905,0,0,0,false]
["D0475","Junction City",7630,"Ware Elem",608,106,128,29,22,0,0,714,157,0.21990000000000001,0,0,0,false]
["D0497","Lawrence",8189,"Sunflower Elementary",458,0,114,0,24.9,0,0,{"$f":"SUM(E1118:F1118)","v":458},{"$f":"SUM(G1118:H1118)","v":114},{"$f":"IF(ISERROR(M1118/L1118),0,M1118/L1118)","v":0.24890000000000001},{"$f":"IF(AND((N1118-35%)>0,N1118<50%),M1118*(N1118-35%)*0.7,0)","v":0},{"$f":"IF(N1118>=50%,M1118*10.5%,0)","v":0},{"$f":"MAX(O1118,P1118)","v":0},false]
["D0497","Lawrence",8190,"Prairie Park Elem",378,0,122,0,32.299999999999997,0,0,378,122,0.32279999999999998,0,0,0,false]
["D0497","Lawrence",8191,"Broken Arrow Elem",259,0,63,0,24.3,0,0,259,63,0.2432,0,0,0,false]
["D0497","Lawrence",8194,"Cordley Elem",279,0,88,0,31.5,0,0,279,88,0.31540000000000001,0,0,0,false]
["D0497","Lawrence",8195,"Deerfield Elem",466,0,57,0,12.2,0,0,466,57,0.12230000000000001,0,0,0,false]
["D0497","Lawrence",8198,"Hillcrest Elem",338,0,129,0,38.200000000000003,0,2.9,338,129,0.38169999999999998,2.9,0,2.9,false]
["D0497","Lawrence",8202,"Quail Run Elementary",398,0,52,0,13.1,0,0,398,52,0.13070000000000001,0,0,0,false]
["D0497","Lawrence",8204,"New York Elem",320,0,108,0,33.799999999999997,0,0,320,108,0.33750000000000002,0,0,0,false]
["D0497","Lawrence",8206,"Pinckney Elem",197,0,70,0,35.5,0,0.3,197,70,0.3553,0.3,0,0.3,false]
["D0497","Lawrence",8208,"Schwegler Elem",295,0,98,0,33.200000000000003,0,0,295,98,0.3322,0,0,0,false]
["D0497","Lawrence",8210,"Sunset Hill Elem",377,0,90,0,23.9,0,0,377,90,0.2387,0,0,0,false]
["D0497","Lawrence",8212,"Woodlawn Elem",206,0,60,0,29.1,0,0,206,60,0.2913,0,0,0,false]
["D0497","Lawrence",8213,"Langston Hughes Elem",438,0,36,0,8.1999999999999993,0,0,438,36,8.2199999999999995E-2,0,0,0,false]
["D0497","Lawrence",8214,"Lawrence Liberty Memorial Central Mid School",485,0,183,0,37.700000000000003,0,3.5,485,183,0.37730000000000002,3.5,0,3.5,false]
["D0497","Lawrence",8215,"Billy Mills Middle School",544,0,184,0,33.799999999999997,0,0,544,184,0.3382,0,0,0,false]
["D0497","Lawrence",8216,"Lawrence West Middle School",608,0,117,0,19.2,0,0,608,117,0.19239999999999999,0,0,0,false]
["D0497","Lawrence",8217,"Lawrence Southwest Middle School",619,0,72,0,11.6,0,0,619,72,0.1163,0,0,0,false]
["D0497","Lawrence",8218,"Lawrence High",1576,0,414,0,26.3,0,0,1576,414,0.26269999999999999,0,0,0,false]
["D0497","Lawrence",8224,"Lawrence Free State High",1832,0,308,0,16.8,0,0,1832,308,0.1681,0,0,0,false]
["D0260","Derby",1926,"Derby Middle Sch",940,2,330,0,35,0,0.1,{"$f":"SUM(E1137:F1137)","v":942},{"$f":"SUM(G1137:H1137)","v":330},{"$f":"IF(ISERROR(M1137/L1137),0,M1137/L1137)","v":0.3503},{"$f":"IF(AND((N1137-35%)>0,N1137<50%),M1137*(N1137-35%)*0.7,0)","v":0.1},{"$f":"IF(N1137>=50%,M1137*10.5%,0)","v":0},{"$f":"MAX(O1137,P1137)","v":0.1},false]
["D0260","Derby",1927,"El Paso Elem",264,0,87,0,33,0,0,264,87,0.32950000000000002,0,0,0,false]
["D0260","Derby",1928,"Oaklawn Elem",221,0,165,0,74.7,17.3,0,221,165,0.74660000000000004,0,17.3,17.3,false]
["D0260","Derby",1930,"Paul B Cooper Elem",248,1,164,0,65.900000000000006,17.2,0,249,164,0.65859999999999996,0,17.2,17.2,false]
["D0260","Derby",1934,"Swaney Elem",378,0,156,0,41.3,0,6.8,378,156,0.41270000000000001,6.8,0,6.8,false]
["D0260","Derby",1936,"Wineteer Elem",371,13,127,1,33.299999999999997,0,0,384,128,0.33329999999999999,0,0,0,false]
["D0260","Derby",1941,"Derby Hills Elem",379,0,111,0,29.3,0,0,379,111,0.29289999999999999,0,0,0,false]
["D0260","Derby",1942,"Derby High School",2128,1,653,0,30.7,0,0,2129,653,0.30669999999999997,0,0,0,false]
["D0260","Derby",1944,"Tanglewood Elem",638,0,96,0,15.1,0,0,638,96,0.15049999999999999,0,0,0,false]
["D0260","Derby",1945,"Park Hill Elementary",402,2,80,0,19.8,0,0,404,80,0.19800000000000001,0,0,0,false]
["D0260","Derby",1976,"Derby North Middle School",788,8,271,4,34.6,0,0,796,275,0.34549999999999997,0,0,0,false]
["D0260","Derby",2106,"Stone Creek Elementary",405,0,78,0,19.3,0,0,405,78,0.19259999999999999,0,0,0,false]
["D0218","Elkhart",514,"Elkhart Middle School",109,0,37,0,33.9,0,0,{"$f":"SUM(E1149:F1149)","v":109},{"$f":"SUM(G1149:H1149)","v":37},{"$f":"IF(ISERROR(M1149/L1149),0,M1149/L1149)","v":0.33939999999999998},{"$f":"IF(AND((N1149-35%)>0,N1149<50%),M1149*(N1149-35%)*0.7,0)","v":0},{"$f":"IF(N1149>=50%,M1149*10.5%,0)","v":0},{"$f":"MAX(O1149,P1149)","v":0},false]
["D0218","Elkhart",516,"Elkhart Elem",163,0,72,0,44.2,0,4.5999999999999996,163,72,0.44169999999999998,4.5999999999999996,0,4.5999999999999996,false]
["D0218","Elkhart",520,"Elkhart High",119,0,34,0,28.6,0,0,119,34,0.28570000000000001,0,0,0,false]
["D0218","Elkhart",525,"Point Rock Alternative",40,0,4,0,10,0,0,40,4,0.1,0,0,0,false]
["D0229","Blue Valley",756,"Lakewood Elementary",553,0,23,0,4.2,0,0,553,23,4.1599999999999998E-2,0,0,0,false]
["D0229","Blue Valley",757,"Lakewood Middle",589,0,28,0,4.8,0,0,589,28,4.7500000000000001E-2,0,0,0,false]
["D0229","Blue Valley",758,"Cedar Hills Elementary",595,0,25,0,4.2,0,0,595,25,4.2000000000000003E-2,0,0,0,false]
["D0229","Blue Valley",759,"Timber Creek Elementary School",614,0,8,0,1.3,0,0,614,8,1.2999999999999999E-2,0,0,0,false]
["D0229","Blue Valley",765,"Liberty View Elementary",415,0,14,0,3.4,0,0,415,14,3.3700000000000001E-2,0,0,0,{"$f":"COUNTIF(C:C,C1157)>1","v":false}]
["D0229","Blue Valley",767,"Oxford Middle",580,0,39,0,6.7,0,0,580,39,6.7199999999999996E-2,0,0,0,false]
["D0229","Blue Valley",768,"Stanley Elementary",467,0,27,0,5.8,0,0,467,27,5.7799999999999997E-2,0,0,0,false]
["D0229","Blue Valley",769,"Blue Valley North High",1530,0,87,0,5.7,0,0,1530,87,5.6899999999999999E-2,0,0,0,false]
["D0229","Blue Valley",770,"Blue Valley High",1487,0,53,0,3.6,0,0,1487,53,3.56E-2,0,0,0,false]
["D0229","Blue Valley",771,"Morse Elementary",359,0,10,0,2.8,0,0,359,10,2.7900000000000001E-2,0,0,0,false]
["D0229","Blue Valley",772,"Valley Park Elementary",644,0,51,0,7.9,0,0,644,51,7.9200000000000007E-2,0,0,0,false]
["D0229","Blue Valley",773,"Leawood Elementary",568,0,16,0,2.8,0,0,568,16,2.8199999999999999E-2,0,0,0,false]
["D0229","Blue Valley",774,"Stilwell Elementary",244,0,8,0,3.3,0,0,244,8,3.2800000000000003E-2,0,0,0,false]
["D0229","Blue Valley",776,"Blue Valley Middle",560,0,29,0,5.2,0,0,560,29,5.1799999999999999E-2,0,0,0,false]
["D0229","Blue Valley",777,"Mission Trail Elementary",381,0,24,0,6.3,0,0,381,24,6.3E-2,0,0,0,false]
["D0229","Blue Valley",778,"Leawood Middle",477,0,24,0,5,0,0,477,24,5.0299999999999997E-2,0,0,0,false]
["D0229","Blue Valley",779,"Overland Trail Elementary",617,0,42,0,6.8,0,0,617,42,6.8099999999999994E-2,0,0,0,false]
["D0229","Blue Valley",780,"Indian Valley Elementary",350,0,36,0,10.3,0,0,350,36,0.10290000000000001,0,0,0,false]
["D0229","Blue Valley",781,"Overland Trail Middle",511,0,42,0,8.1999999999999993,0,0,511,42,8.2199999999999995E-2,0,0,0,false]
["D0229","Blue Valley",782,"Oak Hill Elementary",469,0,33,0,7,0,0,469,33,7.0400000000000004E-2,0,0,0,false]
["D0229","Blue Valley",783,"Cottonwood Point Elementary",344,0,9,0,2.6,0,0,344,9,2.6200000000000001E-2,0,0,0,false]
["D0229","Blue Valley",784,"Harmony Middle",534,0,15,0,2.8,0,0,534,15,2.81E-2,0,0,0,false]
["D0229","Blue Valley",785,"Harmony Elementary",503,0,16,0,3.2,0,0,503,16,3.1800000000000002E-2,0,0,0,false]
["D0229","Blue Valley",820,"Blue Valley Southwest High School",1072,0,20,0,1.9,0,0,1072,20,1.8700000000000001E-2,0,0,0,false]
["D0229","Blue Valley",823,"Aubry Bend Middle School",779,0,15,0,1.9,0,0,779,15,1.9300000000000001E-2,0,0,0,false]
["D0229","Blue Valley",937,"Wolf Springs Elementary School",538,0,12,0,2.2000000000000002,0,0,538,12,2.23E-2,0,0,0,false]
["D0229","Blue Valley",7773,"Prairie Star Elementary",375,0,7,0,1.9,0,0,375,7,1.8700000000000001E-2,0,0,0,false]
["D0229","Blue Valley",7774,"Blue Valley Northwest High",1572,0,58,0,3.7,0,0,1572,58,3.6900000000000002E-2,0,0,0,false]
["D0229","Blue Valley",7775,"Heartland Elementary",384,0,15,0,3.9,0,0,384,15,3.9100000000000003E-2,0,0,0,false]
["D0229","Blue Valley",7776,"Prairie Star Middle",448,0,15,0,3.4,0,0,448,15,3.3500000000000002E-2,0,0,0,false]
["D0229","Blue Valley",7777,"Blue Valley West High",1655,0,44,0,2.7,0,0,1655,44,2.6599999999999999E-2,0,0,0,false]
["D0229","Blue Valley",7786,"Blue River Elementary",484,0,19,0,3.9,0,0,484,19,3.9300000000000002E-2,0,0,0,false]
["D0229","Blue Valley",7787,"Pleasant Ridge Middle",599,0,12,0,2,0,0,599,12,0.02,0,0,0,false]
["D0229","Blue Valley",7788,"Sunset Ridge Elementary",391,0,8,0,2.1,0,0,391,8,2.0500000000000001E-2,0,0,0,false]
["D0229","Blue Valley",7790,"Sunrise Point Elementary",458,0,17,0,3.7,0,0,458,17,3.7100000000000001E-2,0,0,0,false]
["D0232","DeSoto",825,"Clear Creek Elem",558,0,25,0,4.5,0,0,558,25,4.48E-2,0,0,0,false]
["D0232","DeSoto",829,"Horizon Elementary",355,0,18,0,5.0999999999999996,0,0,355,18,5.0700000000000002E-2,0,0,0,false]
["D0232","DeSoto",832,"De Soto High School",978,0,103,0,10.5,0,0,978,103,0.1053,0,0,0,false]
["D0232","DeSoto",833,"Mill Valley High School",1318,0,33,0,2.5,0,0,1318,33,2.5000000000000001E-2,0,0,0,false]
["D0232","DeSoto",835,"Monticello Trails Middle School",732,0,21,0,2.9,0,0,732,21,2.87E-2,0,0,0,false]
["D0232","DeSoto",836,"Lexington Trails Middle School",357,0,68,0,19.100000000000001,0,0,357,68,0.1905,0,0,0,false]
["D0232","DeSoto",837,"Starside Elem",460,0,131,0,28.5,0,0,460,131,0.2848,0,0,0,false]
["D0232","DeSoto",841,"Prairie Ridge Elementary School",481,0,6,0,1.3,0,0,481,6,1.2500000000000001E-2,0,0,0,false]
["D0232","DeSoto",842,"Mize Elementary School",455,0,11,0,2.4,0,0,455,11,2.4199999999999999E-2,0,0,0,false]
["D0232","DeSoto",843,"Riverview Elementary",475,0,9,0,1.9,0,0,475,9,1.89E-2,0,0,0,false]
["D0232","DeSoto",844,"Mill Creek Middle School",653,0,17,0,2.6,0,0,653,17,2.5999999999999999E-2,0,0,0,false]
["D0232","DeSoto",912,"Belmont Elementary School",385,0,25,0,6.5,0,0,385,25,6.4899999999999999E-2,0,0,0,false]
["D0234","Ft. Scott",898,"Eugene Ware Elem",357,0,182,0,50.98,19.100000000000001,0,357,182,0.50980000000000003,0,19.100000000000001,19.100000000000001,false]
["D0234","Ft. Scott",900,"Winfield Scott Elem",437,0,258,0,59.04,27.1,0,437,258,0.59040000000000004,0,27.1,27.1,false]
["D0234","Ft. Scott",902,"Fort Scott Middle School",442,0,201,0,45.48,0,14.7,442,201,0.45479999999999998,14.7,0,14.7,false]
["D0234","Ft. Scott",904,"Fort Scott Sr High",559,0,214,0,38.28,0,4.9000000000000004,559,214,0.38279999999999997,4.9000000000000004,0,4.9000000000000004,false]
["D0250","Pittsburg",1302,"Geo E Nettels Elem",274,0,105,0,38.299999999999997,0,2.4,{"$f":"SUM(E1204:F1204)","v":274},{"$f":"SUM(G1204:H1204)","v":105},{"$f":"IF(ISERROR(M1204/L1204),0,M1204/L1204)","v":0.38319999999999999},{"$f":"IF(AND((N1204-35%)>0,N1204<50%),M1204*(N1204-35%)*0.7,0)","v":2.4},{"$f":"IF(N1204>=50%,M1204*10.5%,0)","v":0},{"$f":"MAX(O1204,P1204)","v":2.4},false]
["D0250","Pittsburg",1304,"Lakeside Elem",446,0,237,0,53.1,24.9,0,446,237,0.53139999999999998,0,24.9,24.9,false]
["D0250","Pittsburg",1307,"Meadowlark Elementary",381,0,246,0,64.599999999999994,25.8,0,381,246,0.64570000000000005,0,25.8,25.8,false]
["D0250","Pittsburg",1310,"Westside Elem",496,0,314,0,63.3,33,0,496,314,0.6331,0,33,33,false]
["D0250","Pittsburg",1314,"Pittsburg Middle School",743,0,397,0,53.4,41.7,0,743,397,0.5343,0,41.7,41.7,false]
["D0250","Pittsburg",1316,"Pittsburg High",943,0,457,0,48.5,0,43.1,943,457,0.48459999999999998,43.1,0,43.1,false]
["D0257","Iola",1556,"Jefferson Elem",138,0,72,0,52.2,7.6,0,138,72,0.52170000000000005,0,7.6,7.6,false]
["D0257","Iola",1558,"Lincoln Elem",150,0,68,0,45.3,0,4.9000000000000004,150,68,0.45329999999999998,4.9000000000000004,0,4.9000000000000004,false]
["D0257","Iola",1560,"McKinley Elem",155,0,82,0,52.9,8.6,0,155,82,0.52900000000000003,0,8.6,8.6,false]
["D0257","Iola",1562,"Iola Middle School",326,0,161,0,49.4,0,16.2,326,161,0.49390000000000001,16.2,0,16.2,false]
["D0257","Iola",1564,"Iola Sr High",336,0,118,0,35.1,0,0.1,336,118,0.35120000000000001,0.1,0,0.1,false]
["D0313","Buhler",3252,"Buhler Elem",228,0,61,0,26.8,0,0,228,61,0.26750000000000002,0,0,0,false]
["D0313","Buhler",3254,"Buhler High",659,0,112,0,17,0,0,659,112,0.17,0,0,0,false]
["D0313","Buhler",3261,"Plum Creek Elementary",402,0,95,0,23.6,0,0,402,95,0.23630000000000001,0,0,0,false]
["D0313","Buhler",3262,"Prairie Hills Middle",535,0,115,0,21.5,0,0,535,115,0.215,0,0,0,false]
["D0313","Buhler",3264,"Union Valley Elem",425,0,117,0,27.5,0,0,425,117,0.27529999999999999,0,0,0,false]
["D0435","Abilene",6464,"Dwight D. Eisenhower Elementary",201,0,76,0,37.799999999999997,0,1.5,201,76,0.37809999999999999,1.5,0,1.5,false]
["D0435","Abilene",6466,"Kennedy Elem",247,0,71,0,28.7,0,0,247,71,0.28739999999999999,0,0,0,{"$f":"COUNTIF(C:C,C1221)>1","v":false}]
["D0435","Abilene",6470,"McKinley Elem",225,0,82,0,36.4,0,0.8,225,82,0.3644,0.8,0,0.8,false]
["D0435","Abilene",6475,"Abilene Middle School",353,0,121,0,34.299999999999997,0,0,353,121,0.34279999999999999,0,0,0,false]
["D0435","Abilene",6476,"Abilene High School",445,0,119,0,26.7,0,0,445,119,0.26740000000000003,0,0,0,false]
["D0446","Independence",6821,"Eisenhower Elem",380,0,208,0,54.7,21.8,0,380,208,0.5474,0,21.8,21.8,false]
["D0446","Independence",6825,"Jefferson School",380,0,214,0,56.3,22.5,0,380,214,0.56320000000000003,0,22.5,22.5,false]
["D0446","Independence",6828,"Independence Middle",475,0,249,0,52.4,26.1,0,475,249,0.5242,0,26.1,26.1,false]
["D0446","Independence",6830,"Independence Sr High",555,0,234,0,42.2,0,11.7,555,234,0.42159999999999997,11.7,0,11.7,false]
["D0243","Lebo-Waverly",1134,"Lebo Elem",129,0,41,0,31.8,0,0,{"$f":"SUM(E1229:F1229)","v":129},{"$f":"SUM(G1229:H1229)","v":41},{"$f":"IF(ISERROR(M1229/L1229),0,M1229/L1229)","v":0.31780000000000003},{"$f":"IF(AND((N1229-35%)>0,N1229<50%),M1229*(N1229-35%)*0.7,0)","v":0},{"$f":"IF(N1229>=50%,M1229*10.5%,0)","v":0},{"$f":"MAX(O1229,P1229)","v":0},false]
["D0243","Lebo-Waverly",1136,"Lebo High",114,0,24,0,21.1,0,0,114,24,0.21049999999999999,0,0,0,false]
["D0243","Lebo-Waverly",1138,"Waverly Elem",123,0,31,0,25.2,0,0,123,31,0.252,0,0,0,false]
["D0243","Lebo-Waverly",1140,"Waverly High",94,0,32,0,34,0,0,94,32,0.34039999999999998,0,0,0,false]
["D0266","Maize",2043,"Pray-Woodman Elementary",479,0,64,0,13.4,0,0,479,64,0.1336,0,0,0,false]
["D0266","Maize",2044,"Maize Middle School",709,0,94,0,13.3,0,0,709,94,0.1326,0,0,0,false]
["D0266","Maize",2045,"Maize South Elementary",529,0,61,0,11.5,0,0,529,61,0.1153,0,0,0,false]
["D0266","Maize",2046,"Maize Elementary",411,0,51,0,12.4,0,0,411,51,0.1241,0,0,0,false]
["D0266","Maize",2047,"Maize South Middle School",530,0,64,0,12.1,0,0,530,64,0.1208,0,0,0,false]
["D0266","Maize",2050,"Maize Sr High",1227,0,163,0,13.3,0,0,1227,163,0.1328,0,0,0,false]
["D0266","Maize",2051,"Maize Central Elementary",507,0,61,0,12,0,0,507,61,0.1203,0,0,0,false]
["D0266","Maize",2052,"Maize South High School",1110,0,97,0,8.6999999999999993,0,0,1110,97,8.7400000000000005E-2,0,0,0,false]
["D0266","Maize",2075,"Vermillion Elementary School",653,0,94,0,14.4,0,0,653,94,0.14399999999999999,0,0,0,false]
["D0266","Maize",2161,"Maize Intermediate School",633,0,101,0,16,0,0,633,101,0.15959999999999999,0,0,0,false]
["D0266","Maize",2162,"Maize South Intermediate School",495,0,60,0,12.1,0,0,495,60,0.1212,0,0,0,false]
["D0375","Circle",4850,"Circle Benton Elementary",258,0,47,0,18.2,0,0,{"$f":"SUM(E1244:F1244)","v":258},{"$f":"SUM(G1244:H1244)","v":47},{"$f":"IF(ISERROR(M1244/L1244),0,M1244/L1244)","v":0.1822},{"$f":"IF(AND((N1244-35%)>0,N1244<50%),M1244*(N1244-35%)*0.7,0)","v":0},{"$f":"IF(N1244>=50%,M1244*10.5%,0)","v":0},{"$f":"MAX(O1244,P1244)","v":0},false]
["D0375","Circle",4852,"Circle High",571,0,120,0,21,0,0,571,120,0.2102,0,0,0,false]
["D0375","Circle",4854,"Circle Oil Hill Elementary",219,0,66,0,30.1,0,0,219,66,0.3014,0,0,0,false]
["D0375","Circle",4856,"Circle Towanda Elementary",283,0,113,0,39.9,0,3.9,283,113,0.39929999999999999,3.9,0,3.9,false]
["D0375","Circle",4859,"Circle Middle School",310,0,69,0,22.3,0,0,310,69,0.22259999999999999,0,0,0,false]
["D0375","Circle",4876,"Circle Greenwich Elementary",302,0,39,0,12.9,0,0,302,39,0.12909999999999999,0,0,0,false]
["D0261","Haysville",1955,"Haysville West Middle School",523,0,215,0,41.1,0,9.1999999999999993,{"$f":"SUM(E1250:F1250)","v":523},{"$f":"SUM(G1250:H1250)","v":215},{"$f":"IF(ISERROR(M1250/L1250),0,M1250/L1250)","v":0.41110000000000002},{"$f":"IF(AND((N1250-35%)>0,N1250<50%),M1250*(N1250-35%)*0.7,0)","v":9.1999999999999993},{"$f":"IF(N1250>=50%,M1250*10.5%,0)","v":0},{"$f":"MAX(O1250,P1250)","v":9.1999999999999993},false]
["D0261","Haysville",1956,"Campus High Haysville",1864,0,638,0,34.200000000000003,0,0,1864,638,0.34229999999999999,0,0,0,false]
["D0261","Haysville",1958,"Haysville Middle School",755,0,310,0,41.1,0,13.2,755,310,0.41060000000000002,13.2,0,13.2,false]
["D0261","Haysville",1960,"Freeman Elem",393,0,145,0,36.9,0,1.9,393,145,0.36899999999999999,1.9,0,1.9,false]
["D0261","Haysville",1961,"Prairie Elementary School",444,0,212,0,47.8,0,18.899999999999999,444,212,0.47749999999999998,18.899999999999999,0,18.899999999999999,false]
["D0261","Haysville",1964,"Nelson Elem",483,0,178,0,36.9,0,2.2999999999999998,483,178,0.36849999999999999,2.2999999999999998,0,2.2999999999999998,false]
["D0261","Haysville",1965,"Ruth Clark Elementary K-5",340,0,137,0,40.299999999999997,0,5.0999999999999996,340,137,0.40289999999999998,5.0999999999999996,0,5.0999999999999996,false]
["D0261","Haysville",1966,"Oatville Elem",397,0,143,0,36,0,1,397,143,0.36020000000000002,1,0,1,false]
["D0261","Haysville",1968,"Rex Elem",472,0,181,0,38.4,0,4.2,472,181,0.38350000000000001,4.2,0,4.2,false]
["D0268","Cheney",2090,"Cheney Elem",373,0,72,0,19.3,0,0,373,72,0.193,0,0,0,false]
["D0268","Cheney",2091,"Cheney Middle School 6-8",170,0,37,0,21.8,0,0,170,37,0.21759999999999999,0,0,0,false]
["D0268","Cheney",2092,"Cheney High",252,0,39,0,15.5,0,0,252,39,0.15479999999999999,0,0,0,false]
["D0402","Augusta",5554,"Garfield Elem",235,0,62,0,26.4,0,0,235,62,0.26379999999999998,0,0,0,false]
["D0402","Augusta",5555,"Ewalt Elementary",317,0,65,0,20.5,0,0,317,65,0.20499999999999999,0,0,0,false]
["D0402","Augusta",5556,"Lincoln Elem",219,0,54,0,24.7,0,0,219,54,0.24660000000000001,0,0,0,false]
["D0402","Augusta",5558,"Robinson Elem",153,0,63,0,41.2,0,2.7,153,63,0.4118,2.7,0,2.7,false]
["D0402","Augusta",5560,"Augusta Middle School",477,0,125,0,26.2,0,0,477,125,0.2621,0,0,0,false]
["D0402","Augusta",5562,"Augusta Sr High",636,0,137,0,21.5,0,0,636,137,0.21540000000000001,0,0,0,false]
["D0403","Otis-Bison",5587,"SouthWinds Academy",18,0,4,0,22.2,0,0,18,4,0.22220000000000001,0,0,0,false]
["D0403","Otis-Bison",5598,"Otis-Bison Elementary",85,0,22,0,25.9,0,0,85,22,0.25879999999999997,0,0,0,false]
["D0403","Otis-Bison",5600,"Otis-Bison Junior/Senior High School",97,0,23,0,23.7,0,0,97,23,0.23710000000000001,0,0,0,false]
["D0411","Goessel",5834,"Goessel Elem",118,0,16,0,13.6,0,0,118,16,0.1356,0,0,0,false]
["D0411","Goessel",5836,"Goessel High",169,0,28,0,16.600000000000001,0,0,169,28,0.16569999999999999,0,0,0,false]
["D0265","Goddard",2025,"Clark Davidson Elem",425,0,95,0,22.4,0,0,{"$f":"SUM(E1273:F1273)","v":425},{"$f":"SUM(G1273:H1273)","v":95},{"$f":"IF(ISERROR(M1273/L1273),0,M1273/L1273)","v":0.2235},{"$f":"IF(AND((N1273-35%)>0,N1273<50%),M1273*(N1273-35%)*0.7,0)","v":0},{"$f":"IF(N1273>=50%,M1273*10.5%,0)","v":0},{"$f":"MAX(O1273,P1273)","v":0},false]
["D0265","Goddard",2026,"Oak Street Elementary School K-4",365,0,48,0,13.2,0,0,365,48,0.13150000000000001,0,0,0,false]
["D0265","Goddard",2027,"Goddard Middle School",531,0,79,0,14.9,0,0,531,79,0.14879999999999999,0,0,0,false]
["D0265","Goddard",2028,"Challenger Intermediate School",424,0,79,0,18.600000000000001,0,0,424,79,0.18629999999999999,0,0,0,false]
["D0265","Goddard",2029,"Dwight D. Eisenhower Middle School",633,0,61,0,9.6,0,0,633,61,9.64E-2,0,0,0,false]
["D0265","Goddard",2030,"Goddard High",894,0,146,0,16.3,0,0,894,146,0.1633,0,0,0,false]
["D0265","Goddard",2033,"Amelia Earhart Elementary School",482,0,68,0,14.1,0,0,482,68,0.1411,0,0,0,false]
["D0265","Goddard",2034,"Discovery Intermediate School",454,0,51,0,11.2,0,0,454,51,0.1123,0,0,0,false]
["D0265","Goddard",2035,"Explorer Elementary School",493,0,70,0,14.2,0,0,493,70,0.14199999999999999,0,0,0,false]
["D0265","Goddard",2069,"Apollo Elementary School",530,0,68,0,12.8,0,0,530,68,0.1283,0,0,0,false]
["D0265","Goddard",2073,"Eisenhower High School",961,0,102,0,10.6,0,0,961,102,0.1061,0,0,0,false]
["D0265","Goddard",2188,"USD 265 - Goddard Virtual School",1,0,null,0,null,0,0,1,0,0,0,0,0,false]
["D0315","Colby",3290,"Colby Elem",403,0,136,0,33.799999999999997,0,0,403,136,0.33750000000000002,0,0,0,{"$f":"COUNTIF(C:C,C1285)>1","v":false}]
["D0315","Colby",3292,"Colby Middle School",278,0,73,0,26.3,0,0,278,73,0.2626,0,0,0,false]
["D0315","Colby",3294,"Colby Senior High",287,0,56,0,19.5,0,0,287,56,0.1951,0,0,0,false]
["D0223","Barnes",620,"Hanover Elem",183,0,26,0,14.2,0,0,{"$f":"SUM(E1288:F1288)","v":183},{"$f":"SUM(G1288:H1288)","v":26},{"$f":"IF(ISERROR(M1288/L1288),0,M1288/L1288)","v":0.1421},{"$f":"IF(AND((N1288-35%)>0,N1288<50%),M1288*(N1288-35%)*0.7,0)","v":0},{"$f":"IF(N1288>=50%,M1288*10.5%,0)","v":0},{"$f":"MAX(O1288,P1288)","v":0},false]
["D0223","Barnes",622,"Hanover High",63,0,9,0,14.3,0,0,63,9,0.1429,0,0,0,false]
["D0223","Barnes",628,"Linn Elem",143,0,45,0,31.5,0,0,143,45,0.31469999999999998,0,0,0,false]
["D0223","Barnes",630,"Linn High",53,0,19,0,35.9,0,0.1,53,19,0.35849999999999999,0.1,0,0.1,false]

{"sheet":"Exceptions","index":8,"n_rows":91,"n_cols":8,"rows_kept":91,"cut":false,"hidden":false,"merged":[[66,6,66,8],[79,6,79,8],[1,6,1,8],[14,6,14,8],[27,6,27,8],[40,6,40,8],[53,6,53,8],[14,0,14,2],[14,3,14,5],[1,0,1,2],[1,3,1,5],[27,0,27,2],[27,3,27,5],[40,0,40,2],[40,3,40,5],[79,0,79,2],[79,3,79,5],[53,0,53,2],[53,3,53,5],[66,0,66,2],[66,3,66,5]]}
["Exceptions allowed per 72-6434b & 72-8814b"]
["USD 280 will close and transfer territory into USD 281 effective FY03.  USD 281 will use combined budget and higher state aid rates locked in for 2002-03, 2003-04,2004-05, and 2005-06 school years.",null,null,"USD 317 and USD 318 will close and create USD 105 effective FY04.  USD 105 will use combined budget and higher state aid rates locked in for 2003-04, 2004-05,2005-06 and 2006-07 school years.",null,null,"USD 302 and USD 304 will close and create USD 106 effective FY05.  USD 106 will use combined budget and higher state aid rates locked in for 2004-05, 2005-06, 2006-07 and 2007-08 school years."]
[null,"FY 02",null,null,"FY 03",null,null,"FY 04"]
[null,"Legal GF Budget",null,null,"Legal GF Budget",null,null,"Legal GF Budget"]
[null,"(inc Spec Ed)",null,null,"(inc Spec Ed)",null,null,"(inc Spec Ed)"]
[280,554184,null,317,883854,null,302,1136495]
[281,2993832,null,318,2440257,null,304,820888]
["combined",{"$f":"SUM(B6:B7)","v":3548016},null,"combined",{"$f":"SUM(E6:E7)","v":3324111},null,"combined",{"$f":"SUM(H6:H7)","v":1957383}]
["280 Spec Ed",-154,null,"317 Spec Ed",86615,null,"302 Spec Ed",77952]
["281 Spec Ed",-143386,null,"318 Spec Ed",133936,null,"304 Spec Ed",56643]
["combined (ex SE)",{"$f":"SUM(B8:B10)","v":3404476},null,"combined (ex SE)",{"$f":"E8-E9-E10","v":3103560},null,"combined (ex SE)",{"$f":"H8-H9-H10","v":1822788}]
["spec ed dollars",{"$f":"'2022 Legal Max'!#REF!*4257","v":{"$error":"#REF!"}},null,"CY spec ed dollars",{"$f":"'2022 Legal Max'!#REF!*4316","v":{"$error":"#REF!"}},null,"CY spec ed dollars",{"$f":"'2022 Legal Max'!#REF!*4374","v":{"$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",{"$f":"'2022 Legal Max'!#REF!*4400","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2022 Legal Max'!#REF!*4400","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2022 Legal Max'!#REF!*4400","v":{"$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",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$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",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$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",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$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",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$error":"#REF!"}},null,"CY sped dollars",{"$f":"'2022 Legal Max'!#REF!*'Weighting Factors'!O5","v":{"$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":9,"n_rows":290,"n_cols":24,"rows_kept":290,"cut":false,"hidden":false,"merged":[[2,0,2,1],[2,13,2,17],[3,21,3,22],[1,20,1,23]]}
[null,null,null,null,"Prior Year"]
[null,null,null,null,"Budget ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportation"]
["Sped for LOB",null,null,null,"Reduction",null,null,null,null,null,null,null,null,"Weighting Factors"]
["USD #","FY09 Sped",null,"D0#","PY Bdgt Red","Repub","Series No","Pending",null,null,null,null,null,null,null,null,null,null,null,null,"Order ID","Density Figure Range",null,"Per Capita Allowance"]
["D0101",731167,null,"D0101",null,null,null,null,null,null,null,null,null,"Current BASE GF",4706,null,"Transp A",{"$f":"O5/O14","v":1.1298999999999999},null,null,1,0,5.8999999999999997E-2,1620]
["D0102",538383,null,"D0102",null,null,null,null,null,null,null,null,null,"Career/Tech Ed Factor",0.5,null,"Transp Constant",null,null,null,2,0.06,6.9000000000000006E-2,1580]
["D0103",190255,null,"D0103",null,null,null,null,null,null,null,null,null,"Biling Hrs Factor",0.39500000000000002,null,1,null,null,null,3,7.0000000000000007E-2,7.9000000000000001E-2,1540]
["D0105",333603,null,"D0105",null,null,null,null,null,null,null,null,null,"Biling Hdct Factor",0.185,null,"Factor D",null,null,null,4,0.08,8.8999999999999996E-2,1500]
["D0106",151342,null,"D0106",null,null,null,null,null,null,null,null,null,"Free Lunch Factor",0.48399999999999999,null,null,null,null,null,5,0.09,9.9000000000000005E-2,1480]
["D0107",{"$f":"267171+56043","v":323214},null,"D0107",null,3393497,16,null,null,null,null,null,null,"New Facilities Factor",0.25,null,"Virt FT",5000,null,null,6,0.1,0.109,1450]
["D0108",548331,null,"D0108",null,null,null,null,null,null,null,null,null,null,null,null,"Virt PT",1700,null,null,7,0.11,0.11899999999999999,1430]
["D0109",615260,null,"D0109",null,null,null,null,null,null,null,null,null,"BASE LOB",4706,null,"Virt Credits",709,null,null,8,0.12,0.129,1410]
["D0110",333931,null,"D0110",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0.13,0.13900000000000001,1390]
["D0111",555221,null,"D0111",null,null,null,null,null,null,null,null,null,"FY 2018-19 BSAPP",4165,null,null,null,null,null,10,0.14000000000000001,0.14899999999999999,1370]
["D0112",685976,null,"D0112",null,6279647,22,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0.15,0.159,1350]
["D0113",1100793,null,"D0113",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0.16,0.16900000000000001,1340]
["D0114",631555,null,"D0114",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0.17,0.17899999999999999,1320]
["D0115",577233,null,"D0115",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0.18,0.19900000000000001,1300]
["D0200",165851,null,"D0200",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0.2,0.20899999999999999,1290]
["D0202",3234002,null,"D0202",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0.21,0.219,1270]
["D0203",1285790,null,"D0203",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0.22,0.23899999999999999,1250]
["D0204",2016420,null,"D0204",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0.24,0.26900000000000002,1230]
["D0205",606474,null,"D0205",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0.27,0.28899999999999998,1210]
["D0206",531708,null,"D0206",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0.28999999999999998,0.31900000000000001,1190]
["D0207",1239600,null,"D0207",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0.32,0.34899999999999998,1170]
["D0208",509998,null,"D0208",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0.35,0.38900000000000001,1150]
["D0209",138161,null,"D0209",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0.39,0.42899999999999999,1130]
["D0210",622779,null,"D0210",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0.43,0.46899999999999997,1110]
["D0211",866534,null,"D0211",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0.47,0.51900000000000002,1090]
["D0212",247100,null,"D0212",null,1647571,21,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0.52,0.57899999999999996,1070]
["D0214",994230,null,"D0214",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0.57999999999999996,0.63900000000000001,1050]
["D0215",396551,null,"D0215",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0.64,0.70899999999999996,1030]
["D0216",205889,null,"D0216",null,2297469,22,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0.71,0.78900000000000003,1010]
["D0217",146340,null,"D0217",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0.79,0.879,990]
["D0218",390789,null,"D0218",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0.88,0.98899999999999999,970]
["D0219",247823,null,"D0219",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0.99,1.109,950]
["D0220",198681,null,"D0220",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,1.1100000000000001,1.2490000000000001,930]
["D0223",427159,null,"D0223",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,1.25,1.399,910]
["D0224",347858,null,"D0224",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,1.4,1.589,890]
["D0225",152787,null,"D0225",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1.59,1.7989999999999999,870]
["D0226",393594,null,"D0226",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,1.8,2.0390000000000001,850]
["D0227",320652,null,"D0227",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,2.04,2.319,830]
["D0229",19935033,null,"D0229",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,2.3199999999999998,2.6589999999999998,810]
["D0230",1621297,null,"D0230",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2.66,3.0489999999999999,790]
["D0231",4523118,null,"D0231",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,3.05,3.5089999999999999,770]
["D0232",4437654,null,"D0232",null,48633626,16,null,null,null,null,null,null,null,null,null,null,null,null,null,42,3.51,4.0490000000000004,750]
["D0233",27522172,null,"D0233",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,4.05,4.6989999999999998,730]
["D0234",1149929,null,"D0234",null,14003147,21,null,null,null,null,null,null,null,null,null,null,null,null,null,44,4.7,5.4690000000000003,710]
["D0235",371669,null,"D0235",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,5.47,6.399,690]
["D0237",586035,null,"D0237",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,6.4,7.5190000000000001,670]
["D0239",614442,null,"D0239",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,7.52,8.8789999999999996,650]
["D0240",594084,null,"D0240",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,8.8800000000000008,10.548999999999999,630]
["D0241",156774,null,"D0241",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,10.55,12.589,610]
["D0242",98257,null,"D0242",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,12.59,15.129,590]
["D0243",440826,null,"D0243",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,15.13,18.289000000000001,570]
["D0244",1300350,null,"D0244",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,18.29,null,550]
["D0245",300551,null,"D0245"]
["D0246",520996,null,"D0246"]
["D0247",656640,null,"D0247"]
["D0248",846550,null,"D0248",null,8296649,16]
["D0249",643130,null,"D0249"]
["D0250",2265391,null,"D0250",null,25184072,14]
["D0251",442086,null,"D0251"]
["D0252",481383,null,"D0252"]
["D0253",3107792,null,"D0253"]
["D0254",586690,null,"D0254"]
["D0255",254322,null,"D0255"]
["D0256",442688,null,"D0256"]
["D0257",1748337,null,"D0257"]
["D0258",610724,null,"D0258",null,6886957,28]
["D0259",39142041,null,"D0259"]
["D0260",5092269,null,"D0260"]
["D0261",4441727,null,"D0261"]
["D0262",2337803,null,"D0262"]
["D0263",1238221,null,"D0263"]
["D0264",1100218,null,"D0264"]
["D0265",3914158,null,"D0265"]
["D0266",5269645,null,"D0266",null,53789864,21]
["D0267",1668975,null,"D0267",null,12974205,16]
["D0268",640416,null,"D0268"]
["D0269",218610,null,"D0269"]
["D0270",444500,null,"D0270"]
["D0271",372425,null,"D0271"]
["D0272",373480,null,"D0272"]
["D0273",{"$f":"764106+60713","v":824819},null,"D0273"]
["D0274",508174,null,"D0274"]
["D0275",121926,null,"D0275"]
["D0281",452779,null,"D0281"]
["D0282",544334,null,"D0282",null,4893316,24]
["D0283",299912,null,"D0283"]
["D0284",443057,null,"D0284",null,3398138,22]
["D0285",122186,null,"D0285"]
["D0286",503240,null,"D0286",null,3942216,25]
["D0287",928124,null,"D0287"]
["D0288",479646,null,"D0288"]
["D0289",787622,null,"D0289"]
["D0290",1820815,null,"D0290"]
["D0291",85263,null,"D0291"]
["D0292",197465,null,"D0292"]
["D0293",368645,null,"D0293"]
["D0294",336024,null,"D0294"]
["D0297",211022,null,"D0297"]
["D0298",375477,null,"D0298"]
["D0299",152613,null,"D0299"]
["D0300",356029,null,"D0300"]
["D0303",229741,null,"D0303"]
["D0305",6968955,null,"D0305"]
["D0306",603783,null,"D0306"]
["D0307",410156,null,"D0307"]
["D0308",3778404,null,"D0308"]
["D0309",1185157,null,"D0309"]
["D0310",385012,null,"D0310"]
["D0311",255358,null,"D0311"]
["D0312",984291,null,"D0312"]
["D0313",2427444,null,"D0313"]
["D0314",117129,null,"D0314"]
["D0315",1046262,null,"D0315",null,7303241,22]
["D0316",341861,null,"D0316"]
["D0320",1364892,null,"D0320"]
["D0321",1389894,null,"D0321",null,9449177,22]
["D0322",278544,null,"D0322"]
["D0323",889996,null,"D0323"]
["D0325",757039,null,"D0325"]
["D0326",216525,null,"D0326"]
["D0327",519523,null,"D0327"]
["D0329",536962,null,"D0329"]
["D0330",659639,null,"D0330"]
["D0331",1192582,null,"D0331"]
["D0332",242816,null,"D0332",null,2052757,25]
["D0333",1174790,null,"D0333"]
["D0334",322301,null,"D0334"]
["D0335",300689,null,"D0335",null,3407715,22]
["D0336",991198,null,"D0336"]
["D0337",943887,null,"D0337"]
["D0338",430778,null,"D0338"]
["D0339",513194,null,"D0339"]
["D0340",949082,null,"D0340"]
["D0341",778649,null,"D0341"]
["D0342",653028,null,"D0342"]
["D0343",979752,null,"D0343"]
["D0344",215399,null,"D0344"]
["D0345",3447701,null,"D0345"]
["D0346",487029,null,"D0346"]
["D0347",388779,null,"D0347"]
["D0348",1163351,null,"D0348"]
["D0349",271072,null,"D0349"]
["D0350",393541,null,"D0350"]
["D0351",308335,null,"D0351"]
["D0352",840606,null,"D0352"]
["D0353",1855849,null,"D0353"]
["D0355",443078,null,"D0355"]
["D0356",511282,null,"D0356"]
["D0357",945653,null,"D0357"]
["D0358",489876,null,"D0358"]
["D0359",242767,null,"D0359"]
["D0360",317974,null,"D0360",null,2708067,21]
["D0361",953494,null,"D0361"]
["D0362",1412645,null,"D0362"]
["D0363",529925,null,"D0363"]
["D0364",863551,null,"D0364"]
["D0365",918984,null,"D0365"]
["D0366",550054,null,"D0366"]
["D0367",1467129,null,"D0367"]
["D0368",1671914,null,"D0368"]
["D0369",209309,null,"D0369"]
["D0371",157284,null,"D0371"]
["D0372",620221,null,"D0372"]
["D0373",3030773,null,"D0373"]
["D0374",311042,null,"D0374"]
["D0375",1237181,null,"D0375"]
["D0376",610570,null,"D0376"]
["D0377",870652,null,"D0377"]
["D0378",682551,null,"D0378"]
["D0379",1199396,null,"D0379"]
["D0380",381367,null,"D0380"]
["D0381",294126,null,"D0381"]
["D0382",1113369,null,"D0382"]
["D0383",5959414,null,"D0383"]
["D0384",285953,null,"D0384"]
["D0385",3115951,null,"D0385"]
["D0386",254392,null,"D0386"]
["D0387",266166,null,"D0387"]
["D0388",382482,null,"D0388"]
["D0389",562510,null,"D0389"]
["D0390",135051,null,"D0390"]
["D0392",395888,null,"D0392"]
["D0393",363948,null,"D0393"]
["D0394",1297380,null,"D0394"]
["D0395",365920,null,"D0395"]
["D0396",745599,null,"D0396"]
["D0397",311503,null,"D0397"]
["D0398",429491,null,"D0398"]
["D0399",173570,null,"D0399"]
["D0400",934526,null,"D0400"]
["D0401",145015,null,"D0401"]
["D0402",1657128,null,"D0402"]
["D0403",252027,null,"D0403"]
["D0404",675003,null,"D0404"]
["D0405",845087,null,"D0405"]
["D0407",833131,null,"D0407"]
["D0408",733262,null,"D0408"]
["D0409",1734681,null,"D0409"]
["D0410",785523,null,"D0410"]
["D0411",323216,null,"D0411"]
["D0412",373688,null,"D0412"]
["D0413",2137449,null,"D0413"]
["D0415",976775,null,"D0415"]
["D0416",1237349,null,"D0416"]
["D0417",672573,null,"D0417"]
["D0418",2296201,null,"D0418"]
["D0419",394917,null,"D0419"]
["D0420",822116,null,"D0420"]
["D0421",529037,null,"D0421"]
["D0422",289543,null,"D0422"]
["D0423",412532,null,"D0423"]
["D0426",291358,null,"D0426",null,2133700,21]
["D0428",2088537,null,"D0428"]
["D0429",338671,null,"D0429"]
["D0430",830393,null,"D0430"]
["D0431",573375,null,"D0431"]
["D0432",270667,null,"D0432"]
["D0434",1411795,null,"D0434"]
["D0435",1393535,null,"D0435"]
["D0436",526930,null,"D0436"]
["D0437",5497178,null,"D0437",null,43488382,16]
["D0438",415786,null,"D0438",null,3464557,21]
["D0439",453550,null,"D0439"]
["D0440",657735,null,"D0440",null,6687226,21]
["D0443",4812211,null,"D0443"]
["D0444",348040,null,"D0444"]
["D0445",1548644,null,"D0445",null,14340066,16]
["D0446",1410849,null,"D0446"]
["D0447",609546,null,"D0447"]
["D0448",403182,null,"D0448"]
["D0449",742094,null,"D0449"]
["D0450",3011455,null,"D0450"]
["D0452",289235,null,"D0452"]
["D0453",3833833,null,"D0453"]
["D0454",386535,null,"D0454"]
["D0456",341448,null,"D0456"]
["D0457",5361952,null,"D0457"]
["D0458",1552609,null,"D0458"]
["D0459",197927,null,"D0459"]
["D0460",642823,null,"D0460"]
["D0461",589497,null,"D0461"]
["D0462",308722,null,"D0462"]
["D0463",371593,null,"D0463"]
["D0464",1347372,null,"D0464"]
["D0465",2187665,null,"D0465",null,17589789,15]
["D0466",535429,null,"D0466"]
["D0467",278906,null,"D0467"]
["D0468",115125,null,"D0468"]
["D0469",1716493,null,"D0469"]
["D0470",2403951,null,"D0470"]
["D0471",182014,null,"D0471"]
["D0473",852264,null,"D0473"]
["D0474",163745,null,"D0474"]
["D0475",6169799,null,"D0475"]
["D0476",102150,null,"D0476"]
["D0477",207959,null,"D0477"]
["D0479",308637,null,"D0479"]
["D0480",2081006,null,"D0480"]
["D0481",401024,null,"D0481"]
["D0482",205278,null,"D0482"]
["D0483",599845,null,"D0483"]
["D0484",658732,null,"D0484"]
["D0487",463854,null,"D0487"]
["D0489",3138412,null,"D0489"]
["D0490",1883402,null,"D0490"]
["D0491",1227861,null,"D0491",null,11308320,22]
["D0492",293427,null,"D0492"]
["D0493",1047175,null,"D0493"]
["D0494",297844,null,"D0494"]
["D0495",1069591,null,"D0495"]
["D0496",166489,null,"D0496"]
["D0497",10918476,null,"D0497"]
["D0498",509154,null,"D0498"]
["D0499",577658,null,"D0499"]
["D0500",14691745,null,"D0500"]
["D0501",14947071,null,"D0501"]
["D0502",123427,null,"D0502"]
["D0503",1277708,null,"D0503"]
["D0504",421887,null,"D0504"]
["D0505",537677,null,"D0505"]
["D0506",1454609,null,"D0506"]
["D0507",226108,null,"D0507"]
["D0508",764175,null,"D0508"]
["D0509",314886,null,"D0509"]
["D0511",149260,null,"D0511"]
["D0512",26103306,null,"D0512"]

{"sheet":"Preliminary SO66","index":10,"n_rows":289,"n_cols":53,"rows_kept":289,"cut":false,"hidden":false,"merged":[[1,49,1,50],[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,"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 (Funding)",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,null,null,null,null,null,null,null,null,null,null,null,"INFO ONLY"]
["USD","Full Day K","9/20/21 FTE Enrollment (excl 4yr, Virt, KAMS)","2/20/20 FTE Enrollment (excl 4yr, Virt, KAMS)","2/20/21 FTE Enrollment (excl 4yr, Virt, KAMS)","2/21/22 FTE Enrollment (excl 4yr, Virt, KAMS)","9/20/17 Kindergarten FTE","N/A                Kindergarten FTE","2/20/17 Kindergarten FTE","2/20/18 Kindergarten FTE","9/20/21 Total Funded Headcount","9/20/19 Total Funded FTE","2/21/22 Total Funded Headcount","9/20/21 4yr At Risk FTE","2/21/22  4yr At Risk FTE"," 9/20/21 CTE Contact Hrs","2/21/22 CTE Contact Hrs"," 9/20/21  Bilingual Student Contact Hrs"," 2/21/22 Bilingual Student Contact Hrs"," 9/20/21 Bilingual Student Headcount"," 2/21/22 Bilingual Student Headcount","9/20/21 Free Meals Headcount","2/21/22 Free Meals Headcount","9/20/21 KAMS","9/20/21 Transport > = 2.5","2/21/22 Transport > = 2.5","9/20/21 Virtual Full-Time","9/20/21 Virtual Part-Time","Virtual Credits ","9/20/21 New Facility FTE","2/21/22 New Facility FTE","HD-AR (USD Level)","HD-AR (School Level)","SubTotal WTD FTE","N/A","N/A","9/20/21 + 2/21/22 FTE Enrollment (excl 4yr, Virt, KAMS)","9/20/21 + 2/21/22 4yr At Risk FTE","9/20/21 + 2/21/22 Bilingual Student Contact Hrs","9/20/21 + 2/21/22 Bilingual Student Headcount","9/20/21 + 2/21/22 CTE Contact Hrs","9/20/21 + 2/21/22 Free Meals","9/20/21 + 2/21/22 New Facility FTE","9/20/21 + 2/2/22 Transport > = 2.5","9/20/21 + 2/21/22  Total Funded Headcount","N/A Kindergarten  9/20 + 2/20","HD-AR ","Adopted GF","SF Legal Max WTD FTE (excl SPED) (after changing transp formula)","SF Legal Max WTD FTE (excl SPED)","Diff (S066 (Col H) minus LM Wtd Enr) Info only","Audit PY Transp","Comments"]
["D0101",null,419,null,null,0,null,null,null,null,423,0,0,0,0,109.7,0,1.2,0,8,0,135,0,0,255,0,6,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A5:A2082,\"=\" & A4,'PreliminaryHD AR - School Level'!M5:M2082)","v":2.2000000000000002},806.5,null,null,{"$f":"SUM(C4+F4)","v":419},{"$f":"SUM(N4+O4)","v":0},{"$f":"SUM(R4+S4)","v":1.2},{"$f":"SUM(T4+U4)","v":8},{"$f":"SUM(P4+Q4)","v":109.7},{"$f":"SUM(V4+W4)","v":135},{"$f":"SUM(AD4+AE4)","v":0},{"$f":"SUM(Y4+Z4)","v":255},{"$f":"SUM(K4+M4)","v":423},null,{"$f":"MAX(AF4,AG4)","v":2.2000000000000002},5096244,null,{"$f":"'2022 Legal Max'!AU5","v":814.6},{"$f":"AX4-AH4","v":8.1},204907]
["D0102",null,626.5,null,null,0,null,null,null,null,641,0,0,5.5,0,219.2,0,535,0,108,0,180,0,0,103.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A6:A2083,\"=\" & A5,'PreliminaryHD AR - School Level'!M6:M2083)","v":0},1071.5999999999999,null,null,{"$f":"SUM(C5+F5)","v":626.5},{"$f":"SUM(N5+O5)","v":5.5},{"$f":"SUM(R5+S5)","v":535},{"$f":"SUM(T5+U5)","v":108},{"$f":"SUM(P5+Q5)","v":219.2},{"$f":"SUM(V5+W5)","v":180},{"$f":"SUM(AD5+AE5)","v":0},{"$f":"SUM(Y5+Z5)","v":103.5},{"$f":"SUM(K5+M5)","v":641},null,{"$f":"MAX(AF5,AG5)","v":0},5756379,null,{"$f":"'2022 Legal Max'!AU6","v":1065.3},{"$f":"AX5-AH5","v":-6.3},210242]
["D0103",null,146,null,null,0,null,null,null,null,147,0,0,0,0,49.2,0,89.2,0,27,0,61,0,0,61.5,0,0,0,0,0,0,2.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A7:A2084,\"=\" & A6,'PreliminaryHD AR - School Level'!M7:M2084)","v":3.5},338.4,null,null,146,0,89.2,27,49.2,61,0,61.5,147,null,3.5,1809928,null,{"$f":"'2022 Legal Max'!AU7","v":338},{"$f":"AX6-AH6","v":-0.4},131656]
["D0105",null,361.4,null,null,0,null,null,null,null,363,0,0,0,0,110.4,0,63.6,0,28,0,144,0,0,128.5,0,0,0,0,0,0,4.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A8:A2085,\"=\" & A7,'PreliminaryHD AR - School Level'!M8:M2085)","v":4.7},661.8,null,null,361.4,0,63.6,28,110.4,144,0,128.5,363,null,4.7,3439145,null,{"$f":"'2022 Legal Max'!AU8","v":658},-3.8,296800]
["D0106",null,107.5,null,null,0,null,null,null,null,115,0,0,3.5,0,93,0,77.900000000000006,0,17,0,53,0,0,30,0,0,0,0,0,0,4.0999999999999996,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A9:A2086,\"=\" & A8,'PreliminaryHD AR - School Level'!M9:M2086)","v":3},278.10000000000002,null,null,107.5,3.5,77.900000000000006,17,93,53,0,30,115,null,4.0999999999999996,1494155,null,{"$f":"'2022 Legal Max'!AU9","v":281.89999999999998},3.8,38434]
["D0107",null,375.5,null,null,0,null,null,null,null,394,0,0,6.5,0,119.9,0,0,0,0,0,141,0,0,190,0,0,0,0,0,0,0.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A10:A2087,\"=\" & A9,'PreliminaryHD AR - School Level'!M10:M2087)","v":1.7},628.79999999999995,null,null,375.5,6.5,0,0,119.9,141,0,190,394,null,1.7,3319142,null,{"$f":"'2022 Legal Max'!AU10","v":627.70000000000005},-1.1000000000000001,263811]
["D0108",null,347,null,null,0,null,null,null,null,354,0,0,2,0,106.8,0,16.100000000000001,0,22,0,122,0,0,150,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A11:A2088,\"=\" & A10,'PreliminaryHD AR - School Level'!M11:M2088)","v":0},649.9,null,null,347,2,16.100000000000001,22,106.8,122,0,150,354,null,0,3522912,null,{"$f":"'2022 Legal Max'!AU11","v":648.1},-1.8,184586]
["D0109",null,498.8,null,null,0,null,null,null,null,507,0,0,2,0,108.1,0,0.8,0,5,0,186,0,0,164,0,0,0,0,0,0,2.2000000000000002,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A12:A2089,\"=\" & A11,'PreliminaryHD AR - School Level'!M12:M2089)","v":3.4},879,null,null,498.8,2,0.8,5,108.1,186,0,164,507,null,3.4,4685764,null,{"$f":"'2022 Legal Max'!AU12","v":878.4},-0.6,236173]
["D0110",null,174,null,null,0,null,null,null,null,179,0,0,2,0,64.900000000000006,0,0,0,0,0,53,0,0,131,0,2,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A13:A2090,\"=\" & A12,'PreliminaryHD AR - School Level'!M13:M2090)","v":0},409.9,null,null,174,2,0,0,64.900000000000006,53,0,131,179,null,0,2252292,null,{"$f":"'2022 Legal Max'!AU13","v":410.8},0.9,193972]
["D0111",null,333.9,null,null,0,null,null,null,null,343,0,0,3.5,0,72,0,0,0,1,0,81,0,0,206,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A14:A2091,\"=\" & A13,'PreliminaryHD AR - School Level'!M14:M2091)","v":0},569.20000000000005,null,null,333.9,3.5,0,1,72,81,0,206,343,null,0,3321495,null,{"$f":"'2022 Legal Max'!AU14","v":562},-7.2,258655]
["D0112",null,453,null,null,0,null,null,null,null,467,0,0,4.5,0,117,0,0,0,0,0,162,0,0,231,0,10,0,2200,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A15:A2092,\"=\" & A14,'PreliminaryHD AR - School Level'!M15:M2092)","v":1.5},781.9,null,null,453,4.5,0,0,117,162,0,231,467,null,1.5,5868427,null,{"$f":"'2022 Legal Max'!AU15","v":780.3},-1.6,298920]
["D0113",null,1029.2,null,null,0,null,null,null,null,1070,0,0,16,0,294.39999999999998,0,0,0,0,0,265,0,0,381.5,0,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A16:A2093,\"=\" & A15,'PreliminaryHD AR - School Level'!M16:M2093)","v":4.8},1559.6,null,null,1029.2,16,0,0,294.39999999999998,265,0,381.5,1070,null,4.8,8224734,null,{"$f":"'2022 Legal Max'!AU16","v":1553.5},-6.1,394630]
["D0114",null,584.5,null,null,0,null,null,null,null,615,0,0,7,0,139.80000000000001,0,0,0,0,0,173,0,0,303,0,0,0,24,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A17:A2094,\"=\" & A16,'PreliminaryHD AR - School Level'!M17:M2094)","v":0},962.2,null,null,584.5,7,0,0,139.80000000000001,173,0,303,615,null,0,5818805,null,{"$f":"'2022 Legal Max'!AU17","v":957.5},-4.7,181015]
["D0115",null,637,null,null,0,null,null,null,null,715,0,0,16.5,0,202.4,0,12.1,0,8,0,127,0,0,248.6,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A18:A2095,\"=\" & A17,'PreliminaryHD AR - School Level'!M18:M2095)","v":0},978.6,null,null,637,16.5,12.1,8,202.4,127,0,248.6,715,null,0,5316839,null,{"$f":"'2022 Legal Max'!AU18","v":976.7},-1.9,185197]
["D0200",null,235.5,null,null,0,null,null,null,null,243,0,0,2.5,0,63,0,60.5,0,50,0,91,0,0,55,0,0,0,0,0,0,1.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A19:A2096,\"=\" & A18,'PreliminaryHD AR - School Level'!M19:M2096)","v":1.6},471.9,null,null,235.5,2.5,60.5,50,63,91,0,55,243,null,1.6,2488062,null,{"$f":"'2022 Legal Max'!AU19","v":470.3},-1.6,187122]
["D0202",null,3733.1,null,null,0,null,null,null,null,3887,0,0,68.5,0,1172.5,0,1699.1,0,748,0,2118,0,1,1402,0,0,0,127,0,0,222.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A20:A2097,\"=\" & A19,'PreliminaryHD AR - School Level'!M20:M2097)","v":215.3},5714.9,null,null,3733.1,68.5,1699.1,748,1172.5,2118,0,1402,3887,null,222.4,30893564,null,{"$f":"'2022 Legal Max'!AU20","v":5670.1},-44.8,1154538]
["D0203",null,2509.5,null,null,0,null,null,null,null,2512,0,0,0,0,994.8,0,358.5,0,143,0,247,0,0,1456,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A21:A2098,\"=\" & A20,'PreliminaryHD AR - School Level'!M21:M2098)","v":0},3043.4,null,null,2509.5,0,358.5,143,994.8,247,0,1456,2512,null,0,17370962,null,{"$f":"'2022 Legal Max'!AU21","v":2987.2},-56.2,912205]
["D0204",null,2409.1999999999998,null,null,0,null,null,null,null,2464,0,0,20.5,0,1409.6,0,324.89999999999998,0,140,0,870,0,0,403,0,15,3.3,30,0,0,1.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A22:A2099,\"=\" & A21,'PreliminaryHD AR - School Level'!M22:M2099)","v":14.2},3372.2,null,null,2409.1999999999998,20.5,324.89999999999998,140,1409.6,870,0,403,2464,null,14.2,20124160,null,{"$f":"'2022 Legal Max'!AU22","v":3311.3},-60.9,719258,"Diff is HDAR at the school level"]
["D0205",null,505,null,null,0,null,null,null,null,512,0,0,0,0,285.5,0,0,0,5,0,167,0,0,291.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A23:A2100,\"=\" & A22,'PreliminaryHD AR - School Level'!M23:M2100)","v":0.2},862.1,null,null,505,0,0,5,285.5,167,0,291.5,512,null,0.2,4615820,null,{"$f":"'2022 Legal Max'!AU23","v":854.4},-7.7,171547]
["D0206",null,464.5,null,null,0,null,null,null,null,473,0,0,3.5,0,63.8,0,20.2,0,12,0,121,0,0,318.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A24:A2101,\"=\" & A23,'PreliminaryHD AR - School Level'!M24:M2101)","v":0},798.9,null,null,464.5,3.5,20.2,12,63.8,121,0,318.5,473,null,0,4480583,null,{"$f":"'2022 Legal Max'!AU24","v":799.3},0.4,286572]
["D0207",null,1436.5,null,null,85,null,null,null,null,1445,85,85,0,0,0,0,31.1,1,74,8,10,5,0,148,10,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A25:A2102,\"=\" & A24,'PreliminaryHD AR - School Level'!M25:M2102)","v":0},1818.9,null,null,1521.5,0,32.1,82,0,15,0,158,1530,null,0,10152651,null,{"$f":"'2022 Legal Max'!AU25","v":1811.8},-7.1,254895,"S066 Transp WTG is not including the Military"]
["D0208",null,367.8,null,null,0,null,null,null,null,372,0,0,1.5,0,175.1,0,0,0,0,0,81,0,0,76,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A26:A2103,\"=\" & A25,'PreliminaryHD AR - School Level'!M26:M2103)","v":0},641.9,null,null,367.8,1.5,0,0,175.1,81,0,76,372,null,0,3512088,null,{"$f":"'2022 Legal Max'!AU26","v":644.9},3,155148]
["D0209",null,126,null,null,0,null,null,null,null,132,0,0,2,0,0,0,143.30000000000001,0,35,0,45,0,0,26,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A27:A2104,\"=\" & A26,'PreliminaryHD AR - School Level'!M27:M2104)","v":0},323.7,null,null,126,2,143.30000000000001,35,0,45,0,26,132,null,0,1769456,null,{"$f":"'2022 Legal Max'!AU27","v":324.39999999999998},0.7,62827]
["D0210",null,983,null,null,0,null,null,null,null,1013,0,0,12.5,0,315.2,0,936,0,233,0,447,0,0,146,0,6,0,35,0,0,28.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A28:A2105,\"=\" & A27,'PreliminaryHD AR - School Level'!M28:M2105)","v":31.3},1622.4,null,null,983,12.5,936,233,315.2,447,0,146,1013,null,31.3,8465739,null,{"$f":"'2022 Legal Max'!AU28","v":1615.1},-7.3,388445]
["D0211",null,643.9,null,null,0,null,null,null,null,654,0,0,0,0,192.1,0,0,0,6,0,175,0,1,111,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A29:A2106,\"=\" & A28,'PreliminaryHD AR - School Level'!M29:M2106)","v":0},1030.2,null,null,643.9,0,0,6,192.1,175,0,111,654,null,0,5752144,null,{"$f":"'2022 Legal Max'!AU29","v":1032.7},2.5,222456]
["D0212",null,139,null,null,0,null,null,null,null,141,0,0,0,0,76.099999999999994,0,0,0,1,0,49,0,0,45,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A30:A2107,\"=\" & A29,'PreliminaryHD AR - School Level'!M30:M2107)","v":2},306.5,null,null,139,0,0,1,76.099999999999994,49,0,45,141,null,2,1634394,null,{"$f":"'2022 Legal Max'!AU30","v":315.5},9,80360]
["D0214",null,1433.5,null,null,0,null,null,null,null,1477,0,0,16,0,475,0,1438.6,0,410,0,687,0,0,193,0,14,4.2,60.5,0,0,55.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A31:A2108,\"=\" & A30,'PreliminaryHD AR - School Level'!M31:M2108)","v":56},2216.1999999999998,null,null,1433.5,16,1438.6,410,475,687,0,193,1477,null,56,11799923,null,{"$f":"'2022 Legal Max'!AU31","v":2155.5},-60.7,331845]
["D0215",null,602,null,null,0,null,null,null,null,606,0,0,0.5,0,75.099999999999994,0,314.2,0,97,0,244,0,0,68,0,0,0,0,0,0,9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A32:A2109,\"=\" & A31,'PreliminaryHD AR - School Level'!M32:M2109)","v":10.3},1087.5999999999999,null,null,602,0.5,314.2,97,75.099999999999994,244,0,68,606,null,10.3,5744614,null,{"$f":"'2022 Legal Max'!AU32","v":1094.0999999999999},6.5,237300]
["D0216",null,211.5,null,null,0,null,null,null,null,222,0,0,5,0,113.8,0,489,0,89,0,141,0,0,17,0,0,0,0,0,0,14.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A33:A2110,\"=\" & A32,'PreliminaryHD AR - School Level'!M33:M2110)","v":14.3},461.3,null,null,211.5,5,489,89,113.8,141,0,17,222,null,14.8,2269704,null,{"$f":"'2022 Legal Max'!AU33","v":461.6},0.3,87906]
["D0217",null,95.5,null,null,0,null,null,null,null,98,0,0,1,0,21.9,0,77.2,0,15,0,48,0,0,26,0,0,0,0,0,0,4.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A34:A2111,\"=\" & A33,'PreliminaryHD AR - School Level'!M34:M2111)","v":3.3},262.60000000000002,null,null,95.5,1,77.2,15,21.9,48,0,26,98,null,4.7,1387329,null,{"$f":"'2022 Legal Max'!AU34","v":262.10000000000002},-0.5,65247]
["D0218",null,394.5,null,null,0,null,null,null,null,424,0,0,6.5,0,124,0,315.89999999999998,0,79,0,148,0,0,24,0,1283,85.7,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A35:A2112,\"=\" & A34,'PreliminaryHD AR - School Level'!M35:M2112)","v":4.8},739.3,null,null,394.5,6.5,315.89999999999998,79,124,148,0,24,424,null,4.8,12283628,null,{"$f":"'2022 Legal Max'!AU35","v":739.9},0.6,98691]
["D0219",null,225,null,null,0,null,null,null,null,231,0,0,2.5,0,0,0,0,0,0,0,73,0,1,40,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A36:A2113,\"=\" & A35,'PreliminaryHD AR - School Level'!M36:M2113)","v":0},454,null,null,225,2.5,0,0,0,73,0,40,231,null,0,2485709,null,{"$f":"'2022 Legal Max'!AU36","v":451.9},-2.1,137068]
["D0220",null,195,null,null,0,null,null,null,null,198,0,0,0,0,97.8,0,27.3,0,16,0,68,0,0,40,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A37:A2114,\"=\" & A36,'PreliminaryHD AR - School Level'!M37:M2114)","v":1.8},411.8,null,null,195,0,27.3,16,97.8,68,0,40,198,null,1.8,2202408,null,{"$f":"'2022 Legal Max'!AU37","v":400.3},-11.5,112843]
["D0223",null,336.8,null,null,0,null,null,null,null,433,0,0,5,0,98.2,0,23.1,0,15,0,94,0,0,130.19999999999999,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A38:A2115,\"=\" & A37,'PreliminaryHD AR - School Level'!M38:M2115)","v":0.1},628.29999999999995,null,null,336.8,5,23.1,15,98.2,94,0,130.19999999999999,433,null,0.1,3605267,null,{"$f":"'2022 Legal Max'!AU38","v":636.79999999999995},8.5,228298]
["D0224",null,281,null,null,0,null,null,null,null,284,0,0,1,0,148.19999999999999,0,0,0,0,0,65,0,0,153,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A39:A2116,\"=\" & A38,'PreliminaryHD AR - School Level'!M39:M2116)","v":0},548.4,null,null,281,1,0,0,148.19999999999999,65,0,153,284,null,0,2932309,null,{"$f":"'2022 Legal Max'!AU39","v":548.1},-0.3,227416]
["D0225",null,95,null,null,0,null,null,null,null,98,0,0,1.5,0,6.3,0,18.100000000000001,0,11,0,37,0,0,15,0,0,0,0,0,0,0.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A40:A2117,\"=\" & A39,'PreliminaryHD AR - School Level'!M40:M2117)","v":1.3},265.3,null,null,95,1.5,18.100000000000001,11,6.3,37,0,15,98,null,1.3,1452272,null,{"$f":"'2022 Legal Max'!AU40","v":265.5},0.2,36711]
["D0226",null,361,null,null,0,null,null,null,null,369,0,0,2.5,0,88.1,0,65.3,0,23,0,115,0,0,57,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A41:A2118,\"=\" & A40,'PreliminaryHD AR - School Level'!M41:M2118)","v":0},631.20000000000005,null,null,361,2.5,65.3,23,88.1,115,0,57,369,null,0,3340789,null,{"$f":"'2022 Legal Max'!AU41","v":626.20000000000005},-5,97023]
["D0227",null,289.5,null,null,0,null,null,null,null,293,0,0,0,0,43.4,0,5.3,0,5,0,66,0,0,144,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A42:A2119,\"=\" & A41,'PreliminaryHD AR - School Level'!M42:M2119)","v":0},522.70000000000005,null,null,289.5,0,5.3,5,43.4,66,0,144,293,null,0,2766187,null,{"$f":"'2022 Legal Max'!AU42","v":523.70000000000005},1,155985]
["D0229",null,21850.9,null,null,0,null,null,null,null,22154,0,0,0,0,5694.2,0,735.8,0,504,0,912,0,0,5567,0,61,139.69999999999999,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A43:A2120,\"=\" & A42,'PreliminaryHD AR - School Level'!M43:M2120)","v":0},25311.4,null,null,21850.9,0,735.8,504,5694.2,912,0,5567,22154,null,0,152375173,null,{"$f":"'2022 Legal Max'!AU43","v":26720.1},1408.7,2832166,"Diff is Cost of Living"]
["D0230",null,3575.5,null,null,0,null,null,null,null,3618,0,0,14,0,580.5,0,45.3,0,30,0,314,0,0,1396,0,1660,14.8,175,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A44:A2121,\"=\" & A43,'PreliminaryHD AR - School Level'!M44:M2121)","v":0},4625.1000000000004,null,null,3575.5,14,45.3,30,580.5,314,0,1396,3618,null,0,39245119,null,{"$f":"'2022 Legal Max'!AU44","v":4608.6000000000004},-16.5,1627865]
["D0231",null,5706.5,null,null,0,null,null,null,null,5782,0,0,10,0,1621.9,0,397.6,0,184,0,1103,0,1,1147,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A45:A2122,\"=\" & A44,'PreliminaryHD AR - School Level'!M45:M2122)","v":0},7368.5,null,null,5706.5,10,397.6,184,1621.9,1103,0,1147,5782,null,0,43010016,null,{"$f":"'2022 Legal Max'!AU45","v":7331.8},-36.700000000000003,1049730,"Diff is Cost of Living"]
["D0232",null,7240.8,null,null,0,null,null,null,null,7321,0,0,17,0,2347.3000000000002,0,1117.5,0,257,0,495,0,0,1772,0,12,1.5,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A46:A2123,\"=\" & A45,'PreliminaryHD AR - School Level'!M46:M2123)","v":0},8332,null,null,7240.8,17,1117.5,257,2347.3000000000002,495,0,1772,7321,null,0,48570626,null,{"$f":"'2022 Legal Max'!AU46","v":8791.2999999999993},459.3,1846127,"Diff is Cost of Living"]
["D0233",null,28218.7,null,null,0,null,null,null,null,28613,0,0,65.8,0,7097.6,0,3470.6,0,2454,0,5257,0,0,5460,0,316,0.4,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A47:A2124,\"=\" & A46,'PreliminaryHD AR - School Level'!M47:M2124)","v":115.6},41222.6,null,null,28218.7,65.8,3470.6,2454,7097.6,5257,0,5460,28613,null,115.6,234491619,null,{"$f":"'2022 Legal Max'!AU47","v":41060.800000000003},-161.80000000000001,6050237,"Diff is Cost of Living"]
["D0234",null,1751.5,null,null,0,null,null,null,null,1800,0,0,17,0,578.29999999999995,0,7.2,0,9,0,866,0,0,517,0,30,0,0,0,0,79.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A48:A2125,\"=\" & A47,'PreliminaryHD AR - School Level'!M48:M2125)","v":68.2},2561.1,null,null,1751.5,17,7.2,9,578.29999999999995,866,0,517,1800,null,79.5,13835516,null,{"$f":"'2022 Legal Max'!AU48","v":2546.9},-14.2,714340]
["D0235",null,453.5,null,null,0,null,null,null,null,466,0,0,5,0,94.6,0,0,0,0,0,208,0,0,280,0,5,0,0,0,0,14,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A49:A2126,\"=\" & A48,'PreliminaryHD AR - School Level'!M49:M2126)","v":15},831.8,null,null,453.5,5,0,0,94.6,208,0,280,466,null,15,4385401,null,{"$f":"'2022 Legal Max'!AU49","v":822.1},-9.6999999999999993,285928]
["D0237",null,433,null,null,0,null,null,null,null,446,0,0,2.5,0,146.30000000000001,0,8.1999999999999993,0,3,0,130,0,0,134,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A50:A2127,\"=\" & A49,'PreliminaryHD AR - School Level'!M50:M2127)","v":0},698,null,null,433,2.5,8.1999999999999993,3,146.30000000000001,130,0,134,446,null,0,3938451,null,{"$f":"'2022 Legal Max'!AU50","v":696.5},-1.5,250601]
["D0239",null,633.20000000000005,null,null,0,null,null,null,null,640,0,0,0,0,171,0,0,0,0,0,2,0,0,182,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A51:A2128,\"=\" & A50,'PreliminaryHD AR - School Level'!M51:M2128)","v":0},915,null,null,633.20000000000005,0,0,0,171,2,0,182,640,null,0,5474960,null,{"$f":"'2022 Legal Max'!AU51","v":1001.9},86.9,285225]
["D0240",null,570,null,null,0,null,null,null,null,593,0,0,9.5,0,219.3,0,0,0,1,0,178,0,0,173,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A52:A2129,\"=\" & A51,'PreliminaryHD AR - School Level'!M52:M2129)","v":5.0999999999999996},916.7,null,null,570,9.5,0,1,219.3,178,0,173,593,null,5.0999999999999996,5068362,null,{"$f":"'2022 Legal Max'!AU52","v":912.6},-4.0999999999999996,303998]
["D0241",null,184,null,null,0,null,null,null,null,184,0,0,0,0,0,0,0,0,6,0,39,0,0,61,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A53:A2130,\"=\" & A52,'PreliminaryHD AR - School Level'!M53:M2130)","v":0},401.7,null,null,184,0,0,6,0,39,0,61,184,null,0,2105464,null,{"$f":"'2022 Legal Max'!AU53","v":394.7},-7,82415]
["D0242",null,95.8,null,null,0,null,null,null,null,104,0,0,0,0,14.3,0,14.6,0,4,0,24,0,0,29,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A54:A2131,\"=\" & A53,'PreliminaryHD AR - School Level'!M54:M2131)","v":0},231.3,null,null,95.8,0,14.6,4,14.3,24,0,29,104,null,0,1187324,null,{"$f":"'2022 Legal Max'!AU54","v":232.3},1,50393]
["D0243",null,450,null,null,0,null,null,null,null,464,0,0,4,0,202.1,0,0,0,0,0,132,0,0,98.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A55:A2132,\"=\" & A54,'PreliminaryHD AR - School Level'!M55:M2132)","v":0},758.7,null,null,450,4,0,0,202.1,132,0,98.5,464,null,0,4547408,null,{"$f":"'2022 Legal Max'!AU55","v":748.4},-10.3,270025]
["D0244",null,785.5,null,null,0,null,null,null,null,814,0,0,10.5,0,308.89999999999998,0,1.7,0,6,0,239,0,0,242,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A56:A2133,\"=\" & A55,'PreliminaryHD AR - School Level'!M56:M2133)","v":0},1254.4000000000001,null,null,785.5,10.5,1.7,6,308.89999999999998,239,0,242,814,null,0,7490070,null,{"$f":"'2022 Legal Max'!AU56","v":1247.5999999999999},-6.8,369107]
["D0245",null,157,null,null,0,null,null,null,null,161,0,0,1,0,78.2,0,0,0,0,0,70,0,0,99,0,0,0,0,0,0,4.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A57:A2134,\"=\" & A56,'PreliminaryHD AR - School Level'!M57:M2134)","v":4.8},399.5,null,null,157,1,0,0,78.2,70,0,99,161,null,4.8,2189702,null,{"$f":"'2022 Legal Max'!AU57","v":397.2},-2.2999999999999998,239745]
["D0246",null,447.9,null,null,0,null,null,null,null,464,0,0,6.5,0,66.400000000000006,0,0,0,2,0,256,0,0,144.5,0,1,1.6,0,0,0,26.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A58:A2135,\"=\" & A57,'PreliminaryHD AR - School Level'!M58:M2135)","v":26.1},840.3,null,null,447.9,6.5,0,2,66.400000000000006,256,0,144.5,464,null,26.9,4619997,null,{"$f":"'2022 Legal Max'!AU58","v":837.5},-2.8,210181]
["D0247",null,428.5,null,null,0,null,null,null,null,444,0,0,6,0,295,0,0,0,0,0,229,0,0,226,0,2,0.9,0,0,0,24,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A59:A2136,\"=\" & A58,'PreliminaryHD AR - School Level'!M59:M2136)","v":22.8},888.5,null,null,428.5,6,0,0,295,229,0,226,444,null,24,4734177,null,{"$f":"'2022 Legal Max'!AU59","v":883.2},-5.3,411410]
["D0248",null,965.5,null,null,0,null,null,null,null,1002,0,0,15.5,0,372.1,0,7.4,0,12,0,344,0,0,290,0,9,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A60:A2137,\"=\" & A59,'PreliminaryHD AR - School Level'!M60:M2137)","v":3.4},1521.9,null,null,965.5,15.5,7.4,12,372.1,344,0,290,1002,null,3.4,8233264,null,{"$f":"'2022 Legal Max'!AU60","v":1516},-5.9,492116]
["D0249",null,924.5,null,null,0,null,null,null,null,930,0,0,0.5,0,291.39999999999998,0,42.1,0,24,0,238,0,0,95,0,9,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A61:A2138,\"=\" & A60,'PreliminaryHD AR - School Level'!M61:M2138)","v":0},1355.1,null,null,924.5,0.5,42.1,24,291.39999999999998,238,0,95,930,null,0,7549068,null,{"$f":"'2022 Legal Max'!AU61","v":1349.5},-5.6,84777]
["D0250",null,3118.5,null,null,0,null,null,null,null,3254,0,0,47.5,0,499.3,0,1270.8,0,320,0,1811,0,0,677,0,39,0.7,45,0,0,190.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A62:A2139,\"=\" & A61,'PreliminaryHD AR - School Level'!M62:M2139)","v":181.8},4517.6000000000004,null,null,3118.5,47.5,1270.8,320,499.3,1811,0,677,3254,null,190.2,24878752,null,{"$f":"'2022 Legal Max'!AU62","v":4495.5},-22.1,686597]
["D0251",null,315.5,null,null,0,null,null,null,null,317,0,0,0,0,141.6,0,0,0,0,0,107,0,0,186,0,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A63:A2140,\"=\" & A62,'PreliminaryHD AR - School Level'!M63:M2140)","v":0.1},621.6,null,null,315.5,0,0,0,141.6,107,0,186,317,null,0.1,3490498,null,{"$f":"'2022 Legal Max'!AU63","v":617.9},-3.7,359627]
["D0252",null,499,null,null,0,null,null,null,null,516,0,0,5,0,180,0,0,0,0,0,176,0,0,184,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A64:A2141,\"=\" & A63,'PreliminaryHD AR - School Level'!M64:M2141)","v":12.8},833.6,null,null,499,5,0,0,180,176,0,184,516,null,12.8,4749766,null,{"$f":"'2022 Legal Max'!AU64","v":828.5},-5.0999999999999996,204732]
["D0253",null,4066.6,null,null,0,null,null,null,null,4210,0,0,53,0,983.5,0,2830.3,0,999,0,1674,0,0,1620,0,0,0,0,0,0,55.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A65:A2142,\"=\" & A64,'PreliminaryHD AR - School Level'!M65:M2142)","v":78.900000000000006},5997,null,null,4066.6,53,2830.3,999,983.5,1674,0,1620,4210,null,78.900000000000006,34077087,null,{"$f":"'2022 Legal Max'!AU65","v":6016.7},19.7,1080753,"Diff is HDAR at the school level"]
["D0254",null,453.5,null,null,0,null,null,null,null,475,0,0,8.5,0,124.1,0,8.3000000000000007,0,4,0,142,0,0,110,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A66:A2143,\"=\" & A65,'PreliminaryHD AR - School Level'!M66:M2143)","v":0.9},802.1,null,null,453.5,8.5,8.3000000000000007,4,124.1,142,0,110,475,null,0.9,4524348,null,{"$f":"'2022 Legal Max'!AU66","v":791.6},-10.5,250894]
["D0255",null,206.3,null,null,0,null,null,null,null,216,0,0,2,0,126.8,0,0,0,0,0,63,0,0,62,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A67:A2144,\"=\" & A66,'PreliminaryHD AR - School Level'!M67:M2144)","v":0},431.4,null,null,206.3,2,0,0,126.8,63,0,62,216,null,0,2434414,null,{"$f":"'2022 Legal Max'!AU67","v":431.6},0.2,86387]
["D0256",null,237.6,null,null,0,null,null,null,null,245,0,0,3,0,88.7,0,0,0,0,0,85,0,0,91,0,4,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A68:A2145,\"=\" & A67,'PreliminaryHD AR - School Level'!M68:M2145)","v":1.4},481.6,null,null,237.6,3,0,0,88.7,85,0,91,245,null,1.4,2881650,null,{"$f":"'2022 Legal Max'!AU68","v":479.8},-1.8,192863]
["D0257",null,1046.5,null,null,0,null,null,null,null,1090,0,0,15,0,462.1,0,0,0,3,0,494,0,0,275,0,4,1.6,0,0,0,35.700000000000003,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A69:A2146,\"=\" & A68,'PreliminaryHD AR - School Level'!M69:M2146)","v":36.799999999999997},1723.3,null,null,1046.5,15,0,3,462.1,494,0,275,1090,null,36.799999999999997,9903645,null,{"$f":"'2022 Legal Max'!AU69","v":1723.1},-0.2,382463]
["D0258",null,631,null,null,0,null,null,null,null,647,0,0,5.5,0,318.10000000000002,0,0.5,0,1,0,230,0,0,120,0,205,0.9,470,0,0,0.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A70:A2147,\"=\" & A69,'PreliminaryHD AR - School Level'!M70:M2147)","v":2.8},982.1,null,null,{"$f":"SUM(C69+F69)","v":631},{"$f":"SUM(N69+O69)","v":5.5},{"$f":"SUM(R69+S69)","v":0.5},{"$f":"SUM(T69+U69)","v":1},{"$f":"SUM(P69+Q69)","v":318.10000000000002},{"$f":"SUM(V69+W69)","v":230},{"$f":"SUM(AD69+AE69)","v":0},{"$f":"SUM(Y69+Z69)","v":120},{"$f":"SUM(K69+M69)","v":647},null,{"$f":"MAX(AF69,AG69)","v":2.8},6845461,null,{"$f":"'2022 Legal Max'!AU70","v":973.4},-8.6999999999999993,147730]
["D0259",null,43989.3,null,null,0,null,null,null,null,46086,0,0,855,0,10316.799999999999,0,26859.5,0,8234,0,29438,0,1,14912,0,606,2.2000000000000002,0,0,0,3091,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A71:A2148,\"=\" & A70,'PreliminaryHD AR - School Level'!M71:M2148)","v":2892.4},70777.7,null,null,43989.3,855,26859.5,8234,10316.799999999999,29438,0,14912,46086,null,3091,402566025,null,{"$f":"'2022 Legal Max'!AU71","v":70199.399999999994},{"$f":"AX70-AH70","v":-578.29999999999995},15524252]
["D0260",null,6841.5,null,null,45,null,null,null,null,7198,42,45,20,0,1421.9,0,1087.4000000000001,2,454,4,2370,15,0,1497,5,13,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A72:A2149,\"=\" & A71,'PreliminaryHD AR - School Level'!M72:M2149)","v":45.6},8901.2000000000007,null,null,6886.5,20,1089.4000000000001,458,1421.9,2385,0,1502,7243,null,45.6,49003633,null,{"$f":"'2022 Legal Max'!AU72","v":8873.7999999999993},-27.4,2076970,"the difference for Col AY is the Tax Credit Scholoarship"]
["D0261",null,5465.2,null,null,0,null,null,null,null,5665,0,0,79.5,0,1419.6,0,539.79999999999995,0,225,0,2227,0,0,2273,0,37,0,0,0,0,67.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A73:A2150,\"=\" & A72,'PreliminaryHD AR - School Level'!M73:M2150)","v":73.3},7540.7,null,null,5465.2,79.5,539.79999999999995,225,1419.6,2227,0,2273,5665,null,73.3,42875425,null,{"$f":"'2022 Legal Max'!AU73","v":7485.9},-54.8,1185087]
["D0262",null,2941.5,null,null,0,null,null,null,null,3012,0,0,26,0,779.2,0,288.7,0,94,0,712,0,0,1504,0,55,5.4,50,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A74:A2151,\"=\" & A73,'PreliminaryHD AR - School Level'!M74:M2151)","v":0},3752.6,null,null,2941.5,26,288.7,94,779.2,712,0,1504,3012,null,0,21927652,null,{"$f":"'2022 Legal Max'!AU74","v":3742.3},-10.3,819558]
["D0263",null,1722,null,null,0,null,null,null,null,1764,0,0,14,0,529.1,0,9.4,0,6,0,403,0,0,289,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A75:A2152,\"=\" & A74,'PreliminaryHD AR - School Level'!M75:M2152)","v":0},2144.9,null,null,1722,14,9.4,6,529.1,403,0,289,1764,null,0,12942441,null,{"$f":"'2022 Legal Max'!AU75","v":2151.8000000000002},6.9,363139]
["D0264",null,1102.0999999999999,null,null,0,null,null,null,null,1119,0,0,5.5,0,223.7,0,0.3,0,2,0,224,0,0,487,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A76:A2153,\"=\" & A75,'PreliminaryHD AR - School Level'!M76:M2153)","v":0},1599.3,null,null,1102.0999999999999,5.5,0.3,2,223.7,224,0,487,1119,null,0,8984165,null,{"$f":"'2022 Legal Max'!AU76","v":1594.7},-4.5999999999999996,328851]
["D0265",null,5867.3,null,null,0,null,null,null,null,6194,0,0,40,0,2103.9,0,361.9,0,128,0,873,0,0,3137.5,0,84,18.100000000000001,10,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A77:A2154,\"=\" & A76,'PreliminaryHD AR - School Level'!M77:M2154)","v":0},7106.5,null,null,5867.3,40,361.9,128,2103.9,873,0,3137.5,6194,null,0,42018629,null,{"$f":"'2022 Legal Max'!AU77","v":7186.7},80.2,2500595]
["D0266",null,7176.4,null,null,0,null,null,null,null,7292,0,0,37,0,2252.9,0,356.8,0,181,0,924,0,1,2982,0,506,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A78:A2155,\"=\" & A77,'PreliminaryHD AR - School Level'!M78:M2155)","v":0},8641.9,null,null,7176.4,37,356.8,181,2252.9,924,0,2982,7292,null,0,52747015,null,{"$f":"'2022 Legal Max'!AU78","v":8877.7000000000007},235.8,2456124,"Diff is Cost of Living"]
["D0267",null,1843.5,null,null,0,null,null,null,null,1901,0,0,22.5,0,871.7,0,0.2,0,1,0,280,0,0,674.5,0,12,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A79:A2156,\"=\" & A78,'PreliminaryHD AR - School Level'!M79:M2156)","v":0},2221,null,null,1843.5,22.5,0.2,1,871.7,280,0,674.5,1901,null,0,12357168,null,{"$f":"'2022 Legal Max'!AU79","v":2229},8,470145]
["D0268",null,777.6,null,null,0,null,null,null,null,792,0,0,5.5,0,388.4,0,0,0,0,0,154,0,0,181,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A80:A2157,\"=\" & A79,'PreliminaryHD AR - School Level'!M80:M2157)","v":0},1174.5999999999999,null,null,777.6,5.5,0,0,388.4,154,0,181,792,null,0,6573341,null,{"$f":"'2022 Legal Max'!AU80","v":1169.2},-5.4,115797]
["D0269",null,80,null,null,0,null,null,null,null,82,0,0,0.5,0,18.8,0,0,0,0,0,27,0,0,48,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A81:A2158,\"=\" & A80,'PreliminaryHD AR - School Level'!M81:M2158)","v":0.6},205.5,null,null,80,0.5,0,0,18.8,27,0,48,82,null,0.6,1108734,null,{"$f":"'2022 Legal Max'!AU81","v":200.8},-4.7,58602]
["D0270",null,332,null,null,0,null,null,null,null,342,0,0,3,0,179,0,0,0,0,0,78,0,0,31,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A82:A2159,\"=\" & A81,'PreliminaryHD AR - School Level'!M82:M2159)","v":0},584.79999999999995,null,null,332,3,0,0,179,78,0,31,342,null,0,3283847,null,{"$f":"'2022 Legal Max'!AU82","v":587.29999999999995},2.5,79869]
["D0271",null,307,null,null,0,null,null,null,null,317,0,0,2.5,0,147.5,0,0,0,1,0,82,0,0,65,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A83:A2160,\"=\" & A82,'PreliminaryHD AR - School Level'!M83:M2160)","v":0},575,null,null,307,2.5,0,1,147.5,82,0,65,317,null,0,3418438,null,{"$f":"'2022 Legal Max'!AU83","v":578.4},3.4,103380]
["D0272",null,296.60000000000002,null,null,0,null,null,null,null,319,0,0,7.5,0,143.69999999999999,0,3.9,0,2,0,100,0,0,147,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A84:A2161,\"=\" & A83,'PreliminaryHD AR - School Level'!M84:M2161)","v":1.2},543.79999999999995,null,null,296.60000000000002,7.5,3.9,2,143.69999999999999,100,0,147,319,null,1.2,3033017,null,{"$f":"'2022 Legal Max'!AU84","v":539.6},-4.2,132822]
["D0273",null,751.1,null,null,0,null,null,null,null,792,0,0,17,0,243.3,0,13.3,0,5,0,235,0,0,128,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A85:A2162,\"=\" & A84,'PreliminaryHD AR - School Level'!M85:M2162)","v":0},1172.7,null,null,751.1,17,13.3,5,243.3,235,0,128,792,null,0,6733345,null,{"$f":"'2022 Legal Max'!AU85","v":1178.3},5.6,519533]
["D0274",null,416.5,null,null,0,null,null,null,null,421,0,0,0,0,134.5,0,0.3,0,23,0,127,0,0,59,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A86:A2163,\"=\" & A85,'PreliminaryHD AR - School Level'!M86:M2163)","v":0},700.5,null,null,416.5,0,0.3,23,134.5,127,0,59,421,null,0,3838684,null,{"$f":"'2022 Legal Max'!AU86","v":691.5},-9,100216]
["D0275",null,73.3,null,null,0,null,null,null,null,74,0,0,0,0,0,0,0,0,0,0,14,0,0,31,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A87:A2164,\"=\" & A86,'PreliminaryHD AR - School Level'!M87:M2164)","v":0},158.9,null,null,73.3,0,0,0,0,14,0,31,74,null,0,900258,null,{"$f":"'2022 Legal Max'!AU87","v":157.4},-1.5,69107]
["D0281",null,375,null,null,0,null,null,null,null,384,0,0,2,0,144.5,0,0,0,0,0,132,0,0,117,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A88:A2165,\"=\" & A87,'PreliminaryHD AR - School Level'!M88:M2165)","v":0.5},677.6,null,null,375,2,0,0,144.5,132,0,117,384,null,0.5,3747858,null,{"$f":"'2022 Legal Max'!AU88","v":678.5},0.9,203001]
["D0282",null,364.5,null,null,0,null,null,null,null,375,0,0,2.5,0,176,0,8.5,0,2,0,182,0,0,196,0,292,0,0,0,0,17.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A89:A2166,\"=\" & A88,'PreliminaryHD AR - School Level'!M89:M2166)","v":18.600000000000001},736.4,null,null,364.5,2.5,8.5,2,176,182,0,196,375,null,18.600000000000001,4604932,null,{"$f":"'2022 Legal Max'!AU89","v":733},-3.4,222609]
["D0283",null,93.1,null,null,0,null,null,null,null,100,0,0,1,0,48.7,0,0,0,0,0,64,0,0,29.5,0,0,0,0,0,0,6.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A90:A2167,\"=\" & A89,'PreliminaryHD AR - School Level'!M90:M2167)","v":6.8},274.5,null,null,93.1,1,0,0,48.7,64,0,29.5,100,null,6.8,1698395,null,{"$f":"'2022 Legal Max'!AU90","v":270.89999999999998},-3.6,130204]
["D0284",null,346,null,null,0,null,null,null,null,355,0,0,4.5,0,106.7,0,0.8,0,2,0,97,0,0,177,0,2,1.2,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A91:A2168,\"=\" & A90,'PreliminaryHD AR - School Level'!M91:M2168)","v":0},630.9,null,null,346,4.5,0.8,2,106.7,97,0,177,355,null,0,3360196,null,{"$f":"'2022 Legal Max'!AU91","v":629.5},-1.4,324396]
["D0285",null,124.9,null,null,0,null,null,null,null,129,0,0,0.5,0,0,0,0,0,0,0,47,0,0,21.5,0,1,0,0,0,0,0.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A92:A2169,\"=\" & A91,'PreliminaryHD AR - School Level'!M92:M2169)","v":3.2},295.3,null,null,124.9,0.5,0,0,0,47,0,21.5,129,null,3.2,1591569,null,{"$f":"'2022 Legal Max'!AU92","v":299.2},3.9,43193]
["D0286",null,368.1,null,null,0,null,null,null,null,381,0,0,3,0,89.5,0,0,0,5,0,203,0,0,113,0,0,0,0,0,0,21.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A93:A2170,\"=\" & A92,'PreliminaryHD AR - School Level'!M93:M2170)","v":19.100000000000001},688.1,null,null,368.1,3,0,5,89.5,203,0,113,381,null,21.3,3800566,null,{"$f":"'2022 Legal Max'!AU93","v":690.2},2.1,281104]
["D0287",null,614,null,null,0,null,null,null,null,637,0,0,7.5,0,290.7,0,0,0,0,0,169,0,0,411,0,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A94:A2171,\"=\" & A93,'PreliminaryHD AR - School Level'!M94:M2171)","v":0},1021.7,null,null,614,7.5,0,0,290.7,169,0,411,637,null,0,6066034,null,{"$f":"'2022 Legal Max'!AU94","v":1019.3},-2.4,378296]
["D0288",null,500.8,null,null,0,null,null,null,null,513,0,0,4,0,252,0,0,0,4,0,176,0,0,352,0,0,0.6,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A95:A2172,\"=\" & A94,'PreliminaryHD AR - School Level'!M95:M2172)","v":0},876.4,null,null,500.8,4,0,4,252,176,0,352,513,null,0,4870707,null,{"$f":"'2022 Legal Max'!AU95","v":874.6},-1.8,214424]
["D0289",null,744.5,null,null,0,null,null,null,null,759,0,0,5,0,244.3,0,0,0,0,0,182,0,0,248,0,0,0.5,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A96:A2173,\"=\" & A95,'PreliminaryHD AR - School Level'!M96:M2173)","v":0},1156.5,null,null,744.5,5,0,0,244.3,182,0,248,759,null,0,6450747,null,{"$f":"'2022 Legal Max'!AU96","v":1153},-3.5,393144]
["D0290",null,2193.8000000000002,null,null,0,null,null,null,null,2251,0,0,17,0,1195.8,0,11.4,0,40,0,814,0,0,414,0,17,2.6,0,0,0,6.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A97:A2174,\"=\" & A96,'PreliminaryHD AR - School Level'!M97:M2174)","v":21.7},3028.6,null,null,2193.8000000000002,17,11.4,40,1195.8,814,0,414,2251,null,21.7,17690232,null,{"$f":"'2022 Legal Max'!AU97","v":3009.1},-19.5,474368,"Diff is HDAR at the school level"]
["D0291",null,59,null,null,0,null,null,null,null,61,0,0,0,0,11.8,0,0,0,0,0,23,0,0,25,0,0,0,0,0,0,0.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A98:A2175,\"=\" & A97,'PreliminaryHD AR - School Level'!M98:M2175)","v":0.6},158.6,null,null,59,0,0,0,11.8,23,0,25,61,null,0.6,926141,null,{"$f":"'2022 Legal Max'!AU98","v":158.30000000000001},-0.3,80017]
["D0292",null,110.5,null,null,0,null,null,null,null,111,0,0,0,0,25,0,0,0,0,0,32,0,0,71,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A99:A2176,\"=\" & A98,'PreliminaryHD AR - School Level'!M99:M2176)","v":0},278.2,null,null,110.5,0,0,0,25,32,0,71,111,null,0,1493684,null,{"$f":"'2022 Legal Max'!AU99","v":277.2},-1,101314]
["D0293",null,307.5,null,null,0,null,null,null,null,313,0,0,1.5,0,134,0,0.6,0,6,0,47,0,0,76,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A100:A2177,\"=\" & A99,'PreliminaryHD AR - School Level'!M100:M2177)","v":0},505.8,null,null,307.5,1.5,0.6,6,134,47,0,76,313,null,0,2901249,null,{"$f":"'2022 Legal Max'!AU100","v":505.6},-0.2,84427]
["D0294",null,357.9,null,null,0,null,null,null,null,379,0,0,7,0,92.8,0,0,0,0,0,128,0,0,96.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A101:A2178,\"=\" & A100,'PreliminaryHD AR - School Level'!M101:M2178)","v":0.7},625,null,null,357.9,7,0,0,92.8,128,0,96.5,379,null,0.7,3326671,null,{"$f":"'2022 Legal Max'!AU101","v":628.20000000000005},3.2,263674]
["D0297",null,283,null,null,0,null,null,null,null,286,0,0,0,0,69.5,0,7.7,0,17,0,78,0,0,75,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A102:A2179,\"=\" & A101,'PreliminaryHD AR - School Level'!M102:M2179)","v":0},494.3,null,null,283,0,7.7,17,69.5,78,0,75,286,null,0,2662184,null,{"$f":"'2022 Legal Max'!AU102","v":484.1},-10.199999999999999,159946]
["D0298",null,308.5,null,null,0,null,null,null,null,324,0,0,7,0,9.9,0,0,0,0,0,105,0,0,118,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A103:A2180,\"=\" & A102,'PreliminaryHD AR - School Level'!M103:M2180)","v":0},556.6,null,null,308.5,7,0,0,9.9,105,0,118,324,null,0,3214669,null,{"$f":"'2022 Legal Max'!AU103","v":567.1},10.5,297400]
["D0299",null,227.5,null,null,0,null,null,null,null,239,0,0,5,0,77,0,0,0,0,0,65,0,0,172,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A104:A2181,\"=\" & A103,'PreliminaryHD AR - School Level'!M104:M2181)","v":0},478.6,null,null,227.5,5,0,0,77,65,0,172,239,null,0,2519592,null,{"$f":"'2022 Legal Max'!AU104","v":479.2},0.6,137741]
["D0300",null,308,null,null,0,null,null,null,null,314,0,0,1,0,57.5,0,0,0,0,0,98,0,0,182,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A105:A2182,\"=\" & A104,'PreliminaryHD AR - School Level'!M105:M2182)","v":0.5},591.20000000000005,null,null,308,1,0,0,57.5,98,0,182,314,null,0.5,3298435,null,{"$f":"'2022 Legal Max'!AU105","v":590.70000000000005},-0.5,261739]
["D0303",null,269,null,null,0,null,null,null,null,282,0,0,5.5,0,148.30000000000001,0,73.400000000000006,0,33,0,95,0,0,27.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A106:A2183,\"=\" & A105,'PreliminaryHD AR - School Level'!M106:M2183)","v":1.3},509.5,null,null,269,5.5,73.400000000000006,33,148.30000000000001,95,0,27.5,282,null,1.3,2662655,null,{"$f":"'2022 Legal Max'!AU106","v":503.8},-5.7,101862]
["D0305",null,6531.3,null,null,0,null,null,null,null,6771,0,0,64.5,0,1533.6,0,1178.5,0,475,0,3025,0,1,1143,0,119,3.7,40,0,0,205,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A107:A2184,\"=\" & A106,'PreliminaryHD AR - School Level'!M107:M2184)","v":187.3},9321.6,null,null,6531.3,64.5,1178.5,475,1533.6,3025,0,1143,6771,null,205,53739967,null,{"$f":"'2022 Legal Max'!AU107","v":9324.1},2.5,1079481]
["D0306",null,676.7,null,null,0,null,null,null,null,681,0,0,0,0,277.60000000000002,0,0,0,0,0,102,0,0,455,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A108:A2185,\"=\" & A107,'PreliminaryHD AR - School Level'!M108:M2185)","v":0},1099.8,null,null,676.7,0,0,0,277.60000000000002,102,0,455,681,null,0,5948384,null,{"$f":"'2022 Legal Max'!AU108","v":1099.0999999999999},-0.7,347419]
["D0307",null,417,null,null,0,null,null,null,null,419,0,0,0,0,105.4,0,18.3,0,15,0,91,0,0,203,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A109:A2186,\"=\" & A108,'PreliminaryHD AR - School Level'!M109:M2186)","v":0},784.1,null,null,417,0,18.3,15,105.4,91,0,203,419,null,0,4691671,null,{"$f":"'2022 Legal Max'!AU109","v":787.2},3.1,286256]
["D0308",null,3849.1,null,null,0,null,null,null,null,4033,0,0,59.5,0,1204.0999999999999,0,440.8,0,134,0,2268,0,0,105,0,123,5.5,80,0,0,238.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A110:A2187,\"=\" & A109,'PreliminaryHD AR - School Level'!M110:M2187)","v":217.5},5965.4,null,null,3849.1,59.5,440.8,134,1204.0999999999999,2268,0,105,4033,null,238.1,34764748,null,{"$f":"'2022 Legal Max'!AU110","v":6024},58.6,350275]
["D0309",null,962,null,null,0,null,null,null,null,982,0,0,5.5,0,132.1,0,98.5,0,28,0,425,0,0,405,0,89,5.3,0,0,0,24.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A111:A2188,\"=\" & A110,'PreliminaryHD AR - School Level'!M111:M2188)","v":25.7},1621.8,null,null,962,5.5,98.5,28,132.1,425,0,405,982,null,25.7,9785324,null,{"$f":"'2022 Legal Max'!AU111","v":1629.5},7.7,545758]
["D0310",null,256.5,null,null,0,null,null,null,null,269,0,0,5.5,0,94.8,0,43.3,0,13,0,118,0,0,248,0,0,0,0,0,0,7.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A112:A2189,\"=\" & A111,'PreliminaryHD AR - School Level'!M112:M2189)","v":7.3},572.5,null,null,256.5,5.5,43.3,13,94.8,118,0,248,269,null,7.3,3111607,null,{"$f":"'2022 Legal Max'!AU112","v":579.5},7,336320]
["D0311",null,302.10000000000002,null,null,0,null,null,null,null,310,0,0,3,0,119.6,0,0,0,0,0,79,0,0,133,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A113:A2190,\"=\" & A112,'PreliminaryHD AR - School Level'!M113:M2190)","v":0},526.4,null,null,302.10000000000002,3,0,0,119.6,79,0,133,310,null,0,2923367,null,{"$f":"'2022 Legal Max'!AU113","v":526.70000000000005},0.3,114375]
["D0312",null,725.7,null,null,0,null,null,null,null,750,0,0,9.5,0,426.1,0,31.1,0,11,0,174,0,0,361,0,47,0,21,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A114:A2191,\"=\" & A113,'PreliminaryHD AR - School Level'!M114:M2191)","v":1.3},1193.9000000000001,null,null,725.7,9.5,31.1,11,426.1,174,0,361,750,null,1.3,7013824,null,{"$f":"'2022 Legal Max'!AU114","v":1186.8},-7.1,347887]
["D0313",null,2188.3000000000002,null,null,0,null,null,null,null,2249,0,0,23,0,613.9,0,33.1,0,24,0,512,0,0,1030,0,45,2.9,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A115:A2192,\"=\" & A114,'PreliminaryHD AR - School Level'!M115:M2192)","v":0},2803.1,null,null,2188.3000000000002,23,33.1,24,613.9,512,0,1030,2249,null,0,16384230,null,{"$f":"'2022 Legal Max'!AU115","v":2806.2},3.1,703204]
["D0314",null,114.6,null,null,0,null,null,null,null,117,0,0,0,0,12.9,0,0,0,0,0,31,0,0,31,0,13,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A116:A2193,\"=\" & A115,'PreliminaryHD AR - School Level'!M116:M2193)","v":0},264.3,null,null,114.6,0,0,0,12.9,31,0,31,117,null,0,1548037,null,{"$f":"'2022 Legal Max'!AU116","v":264.89999999999998},0.6,72791]
["D0315",null,941,null,null,0,null,null,null,null,957,0,0,4,0,383.1,0,153.1,0,66,0,252,0,0,207,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A117:A2194,\"=\" & A116,'PreliminaryHD AR - School Level'!M117:M2194)","v":0},1391.8,null,null,941,4,153.1,66,383.1,252,0,207,957,null,0,7231710,null,{"$f":"'2022 Legal Max'!AU117","v":1398.8},7,226890]
["D0316",null,165,null,null,0,null,null,null,null,170,0,0,2,0,28.5,0,64,0,23,0,72,0,0,41,0,0,0,0,0,0,3.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A118:A2195,\"=\" & A117,'PreliminaryHD AR - School Level'!M118:M2195)","v":3.8},383.6,null,null,165,2,64,23,28.5,72,0,41,170,null,3.8,2250880,null,{"$f":"'2022 Legal Max'!AU118","v":382.9},-0.7,139451]
["D0320",null,1612.5,null,null,0,null,null,null,null,1630,0,0,0,0,236.2,0,15,0,6,0,274,0,0,485,0,17,0,2.5,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A119:A2196,\"=\" & A118,'PreliminaryHD AR - School Level'!M119:M2196)","v":0},1881.5,null,null,1612.5,0,15,6,236.2,274,0,485,1630,null,0,10791928,null,{"$f":"'2022 Legal Max'!AU119","v":1881},-0.5,429922]
["D0321",null,1021,null,null,0,null,null,null,null,1056,0,0,10,0,282.60000000000002,0,0,0,1,0,384,0,2,374,0,0,0,0,0,0,3.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A120:A2197,\"=\" & A119,'PreliminaryHD AR - School Level'!M120:M2197)","v":6.2},1619,null,null,1021,10,0,1,282.60000000000002,384,0,374,1056,null,6.2,9393647,null,{"$f":"'2022 Legal Max'!AU120","v":1619.1},0.1,129763]
["D0322",null,260.39999999999998,null,null,0,null,null,null,null,309,0,0,7,0,81.2,0,0,0,0,0,41,0,0,146,0,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A121:A2198,\"=\" & A120,'PreliminaryHD AR - School Level'!M121:M2198)","v":0},524.9,null,null,260.39999999999998,7,0,0,81.2,41,0,146,309,null,0,2801482,null,{"$f":"'2022 Legal Max'!AU121","v":533.9},9,186831]
["D0323",null,1214.5,null,null,0,null,null,null,null,1249,0,0,12,0,259.89999999999998,0,0,0,5,0,227,0,0,835.7,0,5,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A122:A2199,\"=\" & A121,'PreliminaryHD AR - School Level'!M122:M2199)","v":0},1670.1,null,null,1214.5,12,0,5,259.89999999999998,227,0,835.7,1249,null,0,9104639,null,{"$f":"'2022 Legal Max'!AU122","v":1661.5},-8.6,728631]
["D0325",null,561,null,null,0,null,null,null,null,566,0,0,0,0,228.8,0,0,0,0,0,147,0,0,98.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A123:A2200,\"=\" & A122,'PreliminaryHD AR - School Level'!M123:M2200)","v":0},936.9,null,null,561,0,0,0,228.8,147,0,98.5,566,null,0,5289544,null,{"$f":"'2022 Legal Max'!AU123","v":934.4},-2.5,150401]
["D0326",null,127,null,null,0,null,null,null,null,131,0,0,1.5,0,49.1,0,0,0,0,0,45,0,0,42.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A124:A2201,\"=\" & A123,'PreliminaryHD AR - School Level'!M124:M2201)","v":0.1},298.39999999999998,null,null,127,1.5,0,0,49.1,45,0,42.5,131,null,0.1,1603805,null,{"$f":"'2022 Legal Max'!AU124","v":301.2},2.8,65378]
["D0327",null,633.70000000000005,null,null,0,null,null,null,null,635,0,0,0,0,171.1,0,0,0,5,0,128,0,2,262,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A125:A2202,\"=\" & A124,'PreliminaryHD AR - School Level'!M125:M2202)","v":0},1011,null,null,633.70000000000005,0,0,5,171.1,128,0,262,635,null,0,5440607,null,{"$f":"'2022 Legal Max'!AU125","v":1005.5},-5.5,181388]
["D0329",null,381.6,null,null,0,null,null,null,null,402,0,0,7,0,205,0,0.5,0,2,0,52,0,0,233,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A126:A2203,\"=\" & A125,'PreliminaryHD AR - School Level'!M126:M2203)","v":0},724.4,null,null,381.6,7,0.5,2,205,52,0,233,402,null,0,3974452,null,{"$f":"'2022 Legal Max'!AU126","v":720},-4.4000000000000004,271918]
["D0330",null,438.5,null,null,0,null,null,null,null,457,0,0,6.5,0,232.8,0,0,0,0,0,72,0,0,319,0,2,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A127:A2204,\"=\" & A126,'PreliminaryHD AR - School Level'!M127:M2204)","v":0},767.5,null,null,438.5,6.5,0,0,232.8,72,0,319,457,null,0,4653822,null,{"$f":"'2022 Legal Max'!AU127","v":766},-1.5,344245]
["D0331",null,815.8,null,null,0,null,null,null,null,869,0,0,11,0,371.7,0,0,0,0,0,266,0,0,235.3,0,28,0,26.5,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A128:A2205,\"=\" & A127,'PreliminaryHD AR - School Level'!M128:M2205)","v":1.8},1306.3,null,null,815.8,11,0,0,371.7,266,0,235.3,869,null,1.8,7693714,null,{"$f":"'2022 Legal Max'!AU128","v":1307.5},1.2,378354]
["D0332",null,209,null,null,0,null,null,null,null,215,0,0,2,0,60.1,0,0,0,0,0,49,0,0,87,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A129:A2206,\"=\" & A128,'PreliminaryHD AR - School Level'!M129:M2206)","v":0},380.4,null,null,209,2,0,0,60.1,49,0,87,215,null,0,2007580,null,{"$f":"'2022 Legal Max'!AU129","v":380.1},-0.3,193301]
["D0333",null,1103.9000000000001,null,null,0,null,null,null,null,1128,0,0,8,0,194.3,0,5.4,0,12,0,406,0,0,187,0,1,0,0,0,0,2.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A130:A2207,\"=\" & A129,'PreliminaryHD AR - School Level'!M130:M2207)","v":8},1591,null,null,1103.9000000000001,8,5.4,12,194.3,406,0,187,1128,null,8,8786102,null,{"$f":"'2022 Legal Max'!AU130","v":1583},-8,372928]
["D0334",null,154,null,null,0,null,null,null,null,155,0,0,0,0,53.2,0,0,0,0,0,66,0,0,22,0,2,0,0,0,0,3.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A131:A2208,\"=\" & A130,'PreliminaryHD AR - School Level'!M131:M2208)","v":4.3},339.6,null,null,154,0,0,0,53.2,66,0,22,155,null,4.3,1973037,null,{"$f":"'2022 Legal Max'!AU131","v":338.8},-0.8,92842]
["D0335",null,347,null,null,0,null,null,null,null,353,0,0,0,0,156.4,0,0,0,0,0,106,0,0,230,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A132:A2209,\"=\" & A131,'PreliminaryHD AR - School Level'!M132:M2209)","v":0},641.1,null,null,347,0,0,0,156.4,106,0,230,353,null,0,3375143,null,{"$f":"'2022 Legal Max'!AU132","v":663.2},22.1,198504]
["D0336",null,1002.8,null,null,0,null,null,null,null,1034,0,0,9,0,275.7,0,162.19999999999999,0,46,0,382,0,1,340,0,16,0,225,0,0,5.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A133:A2210,\"=\" & A132,'PreliminaryHD AR - School Level'!M133:M2210)","v":13},1598.6,null,null,1002.8,9,162.19999999999999,46,275.7,382,0,340,1034,null,13,8518123,null,{"$f":"'2022 Legal Max'!AU133","v":1574.5},-24.1,414057]
["D0337",null,805.5,null,null,0,null,null,null,null,837,0,0,11.5,0,207.4,0,0,0,0,0,302,0,0,558,0,4,0,0,0,0,2.2999999999999998,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A134:A2211,\"=\" & A133,'PreliminaryHD AR - School Level'!M134:M2211)","v":3.7},1381.7,null,null,{"$f":"SUM(C133+F133)","v":805.5},{"$f":"SUM(N133+O133)","v":11.5},{"$f":"SUM(R133+S133)","v":0},{"$f":"SUM(T133+U133)","v":0},{"$f":"SUM(P133+Q133)","v":207.4},{"$f":"SUM(V133+W133)","v":302},{"$f":"SUM(AD133+AE133)","v":0},{"$f":"SUM(Y133+Z133)","v":558},{"$f":"SUM(K133+M133)","v":837},null,{"$f":"MAX(AF133,AG133)","v":3.7},7694771,null,{"$f":"'2022 Legal Max'!AU134","v":1377.3},-4.4000000000000004,514590]
["D0338",null,381,null,null,0,null,null,null,null,393,0,0,4.5,0,248.5,0,0,0,0,0,86,0,0,131,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A135:A2212,\"=\" & A134,'PreliminaryHD AR - School Level'!M135:M2212)","v":0},648.6,null,null,381,4.5,0,0,248.5,86,0,131,393,null,0,3722022,null,{"$f":"'2022 Legal Max'!AU135","v":641},{"$f":"AX134-AH134","v":-7.6},75159]
["D0339",null,428.5,null,null,0,null,null,null,null,440,0,0,5,0,116.1,0,0,0,0,0,111,0,0,201.5,0,2,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A136:A2213,\"=\" & A135,'PreliminaryHD AR - School Level'!M136:M2213)","v":0},756.8,null,null,428.5,5,0,0,116.1,111,0,201.5,440,null,0,4400521,null,{"$f":"'2022 Legal Max'!AU136","v":755.5},-1.3,283552]
["D0340",null,793,null,null,0,null,null,null,null,798,0,0,0,0,220.3,0,0,0,0,0,150,0,1,475,0,5,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A137:A2214,\"=\" & A136,'PreliminaryHD AR - School Level'!M137:M2214)","v":0},1280.4000000000001,null,null,793,0,0,0,220.3,150,0,475,798,null,0,7451480,null,{"$f":"'2022 Legal Max'!AU137","v":1277.0999999999999},-3.3,351614]
["D0341",null,569.5,null,null,0,null,null,null,null,590,0,0,8.5,0,65.3,0,0,0,0,0,188,0,0,258,0,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A138:A2215,\"=\" & A137,'PreliminaryHD AR - School Level'!M138:M2215)","v":0},939.8,null,null,569.5,8.5,0,0,65.3,188,0,258,590,null,0,5819910,null,{"$f":"'2022 Legal Max'!AU138","v":949.5},9.6999999999999993,417556]
["D0342",null,431,null,null,0,null,null,null,null,444,0,0,5,0,160.19999999999999,0,0,0,0,0,118,0,0,208,0,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A139:A2216,\"=\" & A138,'PreliminaryHD AR - School Level'!M139:M2216)","v":0},770.4,null,null,431,5,0,0,160.19999999999999,118,0,208,444,null,0,4607174,null,{"$f":"'2022 Legal Max'!AU139","v":767.8},-2.6,238774]
["D0343",null,733.1,null,null,0,null,null,null,null,751,0,0,5.5,0,92.7,0,0,0,3,0,186,0,0,448,0,12,0.9,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A140:A2217,\"=\" & A139,'PreliminaryHD AR - School Level'!M140:M2217)","v":0},1172.0999999999999,null,null,733.1,5.5,0,3,92.7,186,0,448,751,null,0,6671342,null,{"$f":"'2022 Legal Max'!AU140","v":1163.7},-8.4,411329]
["D0344",null,345,null,null,0,null,null,null,null,362,0,0,6.3,0,97.2,0,0,0,0,0,162,0,0,71,0,0,0,0,0,0,11.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A141:A2218,\"=\" & A140,'PreliminaryHD AR - School Level'!M141:M2218)","v":11.2},621.9,null,null,345,6.3,0,0,97.2,162,0,71,362,null,11.2,3464087,null,{"$f":"'2022 Legal Max'!AU141","v":612},-9.9,91313]
["D0345",null,3673.6,null,null,0,null,null,null,null,3770,0,0,34,0,1488.2,0,4.3,0,12,0,897,0,0,1834,0,28,0,30,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A142:A2219,\"=\" & A141,'PreliminaryHD AR - School Level'!M142:M2219)","v":27.1},4762.3,null,null,3673.6,34,4.3,12,1488.2,897,0,1834,3770,null,27.1,27648696,null,{"$f":"'2022 Legal Max'!AU142","v":4775.7},13.4,1217701]
["D0346",null,521,null,null,0,null,null,null,null,539,0,0,7,0,205,0,0.2,0,3,0,218,0,0,312,0,3,0,0,0,0,8.3000000000000007,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A143:A2220,\"=\" & A142,'PreliminaryHD AR - School Level'!M143:M2220)","v":10.7},1001.8,null,null,521,7,0.2,3,205,218,0,312,539,null,10.7,5859441,null,{"$f":"'2022 Legal Max'!AU143","v":1000.7},-1.1000000000000001,308746]
["D0347",null,284.5,null,null,0,null,null,null,null,293,0,0,3,0,110.4,0,115.2,0,30,0,117,0,0,114.5,0,0,0,0,0,0,4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A144:A2221,\"=\" & A143,'PreliminaryHD AR - School Level'!M144:M2221)","v":4.7},565.20000000000005,null,null,284.5,3,115.2,30,110.4,117,0,114.5,293,null,4.7,3057488,null,{"$f":"'2022 Legal Max'!AU144","v":563.4},-1.8,176648]
["D0348",null,1224.9000000000001,null,null,0,null,null,null,null,1285,0,0,20.5,0,327.10000000000002,0,0,0,3,0,226,0,0,476,0,28,14.7,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A145:A2222,\"=\" & A144,'PreliminaryHD AR - School Level'!M145:M2222)","v":0},1725.3,null,null,1224.9000000000001,20.5,0,3,327.10000000000002,226,0,476,1285,null,0,10200518,null,{"$f":"'2022 Legal Max'!AU145","v":1717.7},-7.6,458477]
["D0349",null,253.5,null,null,0,null,null,null,null,262,0,0,2.5,0,70.599999999999994,0,25.3,0,14,0,85,0,0,10.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A146:A2223,\"=\" & A145,'PreliminaryHD AR - School Level'!M146:M2223)","v":3.1},473.7,null,null,253.5,2.5,25.3,14,70.599999999999994,85,0,10.5,262,null,3.1,2639595,null,{"$f":"'2022 Legal Max'!AU146","v":467.1},-6.6,45706]
["D0350",null,304,null,null,0,null,null,null,null,317,0,0,4.5,0,117.9,0,102.4,0,32,0,118,0,0,60.5,0,0,0,0,0,0,1.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A147:A2224,\"=\" & A146,'PreliminaryHD AR - School Level'!M147:M2224)","v":3.8},565,null,null,304,4.5,102.4,32,117.9,118,0,60.5,317,null,3.8,3121490,null,{"$f":"'2022 Legal Max'!AU147","v":569.9},4.9000000000000004,68789]
["D0351",null,186,null,null,0,null,null,null,null,196,0,0,4.5,0,15.8,0,96.8,0,30,0,83,0,0,77,0,0,0,0,0,0,4.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A148:A2225,\"=\" & A147,'PreliminaryHD AR - School Level'!M148:M2225)","v":4.4000000000000004},418.2,null,null,186,4.5,96.8,30,15.8,83,0,77,196,null,4.4000000000000004,2475356,null,{"$f":"'2022 Legal Max'!AU148","v":413.7},-4.5,172018]
["D0352",null,852,null,null,0,null,null,null,null,882,0,0,10.5,0,222.1,0,127,0,54,0,308,0,0,145,0,14,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A149:A2226,\"=\" & A148,'PreliminaryHD AR - School Level'!M149:M2226)","v":6},1409,null,null,852,10.5,127,54,222.1,308,0,145,882,null,6,8211707,null,{"$f":"'2022 Legal Max'!AU149","v":1422.5},13.5,208757]
["D0353",null,1431.1,null,null,0,null,null,null,null,1457,0,0,6.5,0,393.8,0,11.1,0,31,0,505,0,0,215,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A150:A2227,\"=\" & A149,'PreliminaryHD AR - School Level'!M150:M2227)","v":19.100000000000001},1962.7,null,null,1431.1,6.5,11.1,31,393.8,505,0,215,1457,null,19.100000000000001,11741586,null,{"$f":"'2022 Legal Max'!AU150","v":1954.4},-8.3000000000000007,346062]
["D0355",null,411.2,null,null,0,null,null,null,null,471,0,0,0,0,193.8,0,0,0,0,0,110,0,0,67.3,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A151:A2228,\"=\" & A150,'PreliminaryHD AR - School Level'!M151:M2228)","v":0},715.4,null,null,411.2,0,0,0,193.8,110,0,67.3,471,null,0,4322461,null,{"$f":"'2022 Legal Max'!AU151","v":716.8},1.4,66993]
["D0356",null,382.7,null,null,0,null,null,null,null,468,0,0,2,0,71.5,0,0,0,0,0,85,0,0,143.30000000000001,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A152:A2229,\"=\" & A151,'PreliminaryHD AR - School Level'!M152:M2229)","v":0},687.9,null,null,382.7,2,0,0,71.5,85,0,143.30000000000001,468,null,0,3862685,null,{"$f":"'2022 Legal Max'!AU152","v":690},2.1,257295]
["D0357",null,570.20000000000005,null,null,0,null,null,null,null,594,0,0,8.5,0,104.2,0,0,0,0,0,153,0,0,170,0,6,1.5,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A153:A2230,\"=\" & A152,'PreliminaryHD AR - School Level'!M153:M2230)","v":0},953.1,null,null,570.20000000000005,8.5,0,0,104.2,153,0,170,594,null,0,5419467,null,{"$f":"'2022 Legal Max'!AU153","v":946.3},-6.8,163109]
["D0358",null,375.4,null,null,0,null,null,null,null,394,0,0,3.5,0,125.5,0,0.4,0,1,0,112,0,0,98,0,40,2.8,65,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A154:A2231,\"=\" & A153,'PreliminaryHD AR - School Level'!M154:M2231)","v":0},619.70000000000005,null,null,375.4,3.5,0.4,1,125.5,112,0,98,394,null,0,3910582,null,{"$f":"'2022 Legal Max'!AU154","v":617.4},-2.2999999999999998,134974]
["D0359",null,161.5,null,null,0,null,null,null,null,164,0,0,0.5,0,44.2,0,0,0,0,0,59,0,0,30.5,0,0,0,0,0,0,0.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A155:A2232,\"=\" & A154,'PreliminaryHD AR - School Level'!M155:M2232)","v":0.4},341.2,null,null,161.5,0.5,0,0,44.2,59,0,30.5,164,null,0.4,1926166,null,{"$f":"'2022 Legal Max'!AU155","v":339.9},-1.3,39176]
["D0360",null,227.3,null,null,0,null,null,null,null,242,0,0,5,0,96.8,0,0,0,0,0,113,0,0,44,0,3,1.7,0,0,0,9.3000000000000007,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A156:A2233,\"=\" & A155,'PreliminaryHD AR - School Level'!M156:M2233)","v":9},485.5,null,null,227.3,5,0,0,96.8,113,0,44,242,null,9.3000000000000007,2636065,null,{"$f":"'2022 Legal Max'!AU156","v":485.5},0,32301,"difference is HDAR at USD Level: funded hc, free meals and percentage are the same"]
["D0361",null,739.3,null,null,0,null,null,null,null,774,0,0,14,0,87.4,0,137.4,0,59,0,333,0,0,401,0,0,1.6,0,0,0,18.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A157:A2234,\"=\" & A156,'PreliminaryHD AR - School Level'!M157:M2234)","v":18.899999999999999},1341.9,null,null,739.3,14,137.4,59,87.4,333,0,401,774,null,18.899999999999999,7752549,null,{"$f":"'2022 Legal Max'!AU157","v":1332.7},-9.1999999999999993,490001]
["D0362",null,843.9,null,null,0,null,null,null,null,875,0,0,8,0,384.1,0,0.3,0,3,0,285,0,0,634,0,2,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A158:A2235,\"=\" & A157,'PreliminaryHD AR - School Level'!M158:M2235)","v":1},1398.7,null,null,843.9,8,0.3,3,384.1,285,0,634,875,null,1,8296824,null,{"$f":"'2022 Legal Max'!AU158","v":1398.3},-0.4,521828]
["D0363",null,932,null,null,0,null,null,null,null,954,0,0,8.5,0,254.2,0,503,0,106,0,303,0,0,71,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A159:A2236,\"=\" & A158,'PreliminaryHD AR - School Level'!M159:M2236)","v":0.1},1429.6,null,null,932,8.5,503,106,254.2,303,0,71,954,null,0.1,7410538,null,{"$f":"'2022 Legal Max'!AU159","v":1432},2.4,256098]
["D0364",null,732.7,null,null,0,null,null,null,null,773,0,0,5.5,0,347.2,0,12.9,0,9,0,229,0,0,233,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A160:A2237,\"=\" & A159,'PreliminaryHD AR - School Level'!M160:M2237)","v":0},1219.5999999999999,null,null,732.7,5.5,12.9,9,347.2,229,0,233,773,null,0,6607224,null,{"$f":"'2022 Legal Max'!AU160","v":1214.3},-5.3,176789]
["D0365",null,919.5,null,null,0,null,null,null,null,939,0,0,4.5,0,182.2,0,0,0,0,0,320,0,0,305,0,2,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A161:A2238,\"=\" & A160,'PreliminaryHD AR - School Level'!M161:M2238)","v":7.1},1459.9,null,null,919.5,4.5,0,0,182.2,320,0,305,939,null,7.1,8295430,null,{"$f":"'2022 Legal Max'!AU161","v":1456.7},-3.2,695252]
["D0366",null,375.7,null,null,0,null,null,null,null,391,0,0,5.5,0,16.7,0,0,0,0,0,155,0,0,149,0,6,0,0,0,0,5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A162:A2239,\"=\" & A161,'PreliminaryHD AR - School Level'!M162:M2239)","v":5.0999999999999996},742.5,null,null,375.7,5.5,0,0,16.7,155,0,149,391,null,5.0999999999999996,4325285,null,{"$f":"'2022 Legal Max'!AU162","v":730},-12.5,236473]
["D0367",null,1006.5,null,null,0,null,null,null,null,1047,0,0,11.5,0,194.4,0,0,0,0,0,480,0,0,171,0,15,0,0,0,0,36.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A163:A2240,\"=\" & A162,'PreliminaryHD AR - School Level'!M163:M2240)","v":34.6},1663.1,null,null,1006.5,11.5,0,0,194.4,480,0,171,1047,null,36.5,10308784,null,{"$f":"'2022 Legal Max'!AU163","v":1657.6},-5.5,307737]
["D0368",null,1760,null,null,0,null,null,null,null,1768,0,0,0,0,522,0,17.100000000000001,0,14,0,471,0,0,686.1,0,28,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A164:A2241,\"=\" & A163,'PreliminaryHD AR - School Level'!M164:M2241)","v":0},2379,null,null,1760,0,17.100000000000001,14,522,471,0,686.1,1768,null,0,14319640,null,{"$f":"'2022 Legal Max'!AU164","v":2380},1,635986]
["D0369",null,174.5,null,null,0,null,null,null,null,188,0,0,6.5,0,65.5,0,1,0,4,0,67,0,0,27,0,0,0,0,0,0,0.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A165:A2242,\"=\" & A164,'PreliminaryHD AR - School Level'!M165:M2242)","v":0.9},422.7,null,null,174.5,6.5,1,4,65.5,67,0,27,188,null,0.9,2276763,null,{"$f":"'2022 Legal Max'!AU165","v":417.6},-5.0999999999999996,42700]
["D0371",null,184.6,null,null,0,null,null,null,null,191,0,0,1,0,86.8,0,126.7,0,29,0,33,0,0,67,0,3,0,35,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A166:A2243,\"=\" & A165,'PreliminaryHD AR - School Level'!M166:M2243)","v":0},397.1,null,null,184.6,1,126.7,29,86.8,33,0,67,191,null,0,2141558,null,{"$f":"'2022 Legal Max'!AU166","v":391.7},-5.4,106687]
["D0372",null,684.5,null,null,0,null,null,null,null,704,0,0,5.5,0,77.2,0,0,0,0,0,68,0,0,280.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A167:A2244,\"=\" & A166,'PreliminaryHD AR - School Level'!M167:M2244)","v":0},1033.3,null,null,684.5,5.5,0,0,77.2,68,0,280.5,704,null,0,5605393,null,{"$f":"'2022 Legal Max'!AU167","v":1036.0999999999999},2.8,280026]
["D0373",null,3035.5,null,null,0,null,null,null,null,3180,0,0,13,0,651.20000000000005,0,302.5,0,131,0,1123,0,0,883,0,8,0,0,0,0,2.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A168:A2245,\"=\" & A167,'PreliminaryHD AR - School Level'!M168:M2245)","v":16.100000000000001},4220,null,null,3035.5,13,302.5,131,651.20000000000005,1123,0,883,3180,null,16.100000000000001,23856590,null,{"$f":"'2022 Legal Max'!AU168","v":4243.1000000000004},23.1,598396]
["D0374",null,351,null,null,0,null,null,null,null,370,0,0,8,0,84.7,0,703.6,0,126,0,204,0,0,74,0,0,0,0,0,0,21.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A169:A2246,\"=\" & A168,'PreliminaryHD AR - School Level'!M169:M2246)","v":20.6},801.3,null,null,351,8,703.6,126,84.7,204,0,74,370,null,21.4,4074925,null,{"$f":"'2022 Legal Max'!AU169","v":798.7},-2.6,171474]
["D0375",null,1928.1,null,null,0,null,null,null,null,1965,0,0,11.5,0,572.5,0,11.8,0,16,0,454,0,0,330.5,0,18,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A170:A2247,\"=\" & A169,'PreliminaryHD AR - School Level'!M170:M2247)","v":4},2359.9,null,null,1928.1,11.5,11.8,16,572.5,454,0,330.5,1965,null,4,12952999,null,{"$f":"'2022 Legal Max'!AU170","v":2370.9},11,397484]
["D0376",null,468,null,null,0,null,null,null,null,479,0,0,2,0,69,0,0,0,1,0,116,0,0,78.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A171:A2248,\"=\" & A170,'PreliminaryHD AR - School Level'!M171:M2248)","v":0},767.7,null,null,468,2,0,1,69,116,0,78.5,479,null,0,4358697,null,{"$f":"'2022 Legal Max'!AU171","v":749.7},-18,142310]
["D0377",null,472.5,null,null,0,null,null,null,null,487,0,0,6.5,0,109.2,0,0,0,1,0,128,0,0,293,0,4,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A172:A2249,\"=\" & A171,'PreliminaryHD AR - School Level'!M172:M2249)","v":0},845.3,null,null,472.5,6.5,0,1,109.2,128,0,293,487,null,0,4771057,null,{"$f":"'2022 Legal Max'!AU172","v":838.9},-6.4,549395]
["D0378",null,669.8,null,null,0,null,null,null,null,681,0,0,2.5,0,211,0,0,0,0,0,108,0,0,411,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A173:A2250,\"=\" & A172,'PreliminaryHD AR - School Level'!M173:M2250)","v":0},1054.0999999999999,null,null,669.8,2.5,0,0,211,108,0,411,681,null,0,5918612,null,{"$f":"'2022 Legal Max'!AU173","v":1045.7},-8.4,418153]
["D0379",null,1293.7,null,null,0,null,null,null,null,1319,0,0,5.5,0,413.4,0,0,0,3,0,362,0,0,374,0,9,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A174:A2251,\"=\" & A173,'PreliminaryHD AR - School Level'!M174:M2251)","v":0},1783.2,null,null,1293.7,5.5,0,3,413.4,362,0,374,1319,null,0,10121311,null,{"$f":"'2022 Legal Max'!AU174","v":1783.8},0.6,516828]
["D0380",null,569.4,null,null,0,null,null,null,null,598,0,0,11.5,0,194.7,0,0,0,1,0,89,0,0,292,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A175:A2252,\"=\" & A174,'PreliminaryHD AR - School Level'!M175:M2252)","v":0},903.9,null,null,569.4,11.5,0,1,194.7,89,0,292,598,null,0,4747883,null,{"$f":"'2022 Legal Max'!AU175","v":915.5},11.6,334157]
["D0381",null,325.5,null,null,0,null,null,null,null,337,0,0,5,0,125.2,0,41.5,0,11,0,47,0,0,61,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A176:A2253,\"=\" & A175,'PreliminaryHD AR - School Level'!M176:M2253)","v":0},548.20000000000005,null,null,325.5,5,41.5,11,125.2,47,0,61,337,null,0,2859836,null,{"$f":"'2022 Legal Max'!AU176","v":546.5},-1.7,121065]
["D0382",null,1109,null,null,0,null,null,null,null,1153,0,0,15.5,0,231.1,0,350.4,0,71,0,388,0,0,143,0,7,0,90,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A177:A2254,\"=\" & A176,'PreliminaryHD AR - School Level'!M177:M2254)","v":4.5},1665.8,null,null,1109,15.5,350.4,71,231.1,388,0,143,1153,null,4.5,9815849,null,{"$f":"'2022 Legal Max'!AU177","v":1663.6},-2.2000000000000002,213404]
["D0383",null,6357.9,null,null,68,null,null,null,null,6488,62,62,38.5,2.5,1036.0999999999999,15,926,12.5,292,10,1950,10,0,2707,12,232,0,6,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A178:A2255,\"=\" & A177,'PreliminaryHD AR - School Level'!M178:M2255)","v":44.6},8375.4,null,null,6425.9,41,938.5,302,1051.0999999999999,1960,0,2719,6550,null,44.6,49719988,null,{"$f":"'2022 Legal Max'!AU178","v":8354.2000000000007},-21.2,1858651,"4yr AR Military did not get pulled from S066. S066 Transp WTG is not including the Military"]
["D0384",null,229,null,null,0,null,null,null,null,229,0,0,0,0,85.5,0,0,0,0,0,25,0,0,157.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A179:A2256,\"=\" & A178,'PreliminaryHD AR - School Level'!M179:M2256)","v":0},427.9,null,null,229,0,0,0,85.5,25,0,157.5,229,null,0,2458414,null,{"$f":"'2022 Legal Max'!AU179","v":432.5},4.5999999999999996,144741]
["D0385",null,5590.9,null,null,0,null,null,null,null,5669,0,0,22,0,1032.3,0,230.8,0,116,0,509,0,0,1789,0,421,439.1,25,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A180:A2257,\"=\" & A179,'PreliminaryHD AR - School Level'!M180:M2257)","v":0},6415.1,null,null,5590.9,22,230.8,116,1032.3,509,0,1789,5669,null,0,40503097,null,{"$f":"'2022 Legal Max'!AU180","v":6391},-24.1,1602262]
["D0386",null,224.5,null,null,0,null,null,null,null,238,0,0,5.5,0,75.8,0,0,0,0,0,89,0,0,50,0,0,0,0,0,0,1.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A181:A2258,\"=\" & A180,'PreliminaryHD AR - School Level'!M181:M2258)","v":2},441.3,null,null,224.5,5.5,0,0,75.8,89,0,50,238,null,2,2547828,null,{"$f":"'2022 Legal Max'!AU181","v":440.7},-0.6,105027]
["D0387",null,151,null,null,0,null,null,null,null,153,0,0,0,0,43.1,0,0,0,0,0,70,0,0,131,0,0,0,0,0,0,5.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A182:A2259,\"=\" & A181,'PreliminaryHD AR - School Level'!M182:M2259)","v":4.4000000000000004},384.7,null,null,151,0,0,0,43.1,70,0,131,153,null,5.3,2206173,null,{"$f":"'2022 Legal Max'!AU182","v":392.3},7.6,147614]
["D0388",null,343.2,null,null,0,null,null,null,null,388,0,0,0,0,174.8,0,0,0,0,0,72,0,2,35,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A183:A2260,\"=\" & A182,'PreliminaryHD AR - School Level'!M183:M2260)","v":0},648.4,null,null,343.2,0,0,0,174.8,72,0,35,388,null,0,3534206,null,{"$f":"'2022 Legal Max'!AU183","v":650.1},1.7,131777]
["D0389",null,566,null,null,0,null,null,null,null,597,0,0,13.5,0,145.6,0,0,0,0,0,270,0,0,169,0,0,0.9,0,0,0,19.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A184:A2261,\"=\" & A183,'PreliminaryHD AR - School Level'!M184:M2261)","v":20},1062.0999999999999,null,null,566,13.5,0,0,145.6,270,0,169,597,null,20,5885324,null,{"$f":"'2022 Legal Max'!AU184","v":1059.8},-2.2999999999999998,179383]
["D0390",null,63,null,null,0,null,null,null,null,69,0,0,3,0,0,0,0,0,0,0,52,0,0,26,0,0,0,0,0,0,5.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A185:A2262,\"=\" & A184,'PreliminaryHD AR - School Level'!M185:M2262)","v":5.4},160.4,null,null,63,3,0,0,0,52,0,26,69,null,5.5,1013202,null,{"$f":"'2022 Legal Max'!AU185","v":151.1},-9.3000000000000007,47073]
["D0392",null,313.8,null,null,0,null,null,null,null,315,0,0,0,0,98.4,0,0.3,0,1,0,89,0,0,109,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A186:A2263,\"=\" & A185,'PreliminaryHD AR - School Level'!M186:M2263)","v":0},522.70000000000005,null,null,313.8,0,0.3,1,98.4,89,0,109,315,null,0,2953486,null,{"$f":"'2022 Legal Max'!AU186","v":521.70000000000005},-1,141488]
["D0393",null,352,null,null,0,null,null,null,null,364,0,0,6,0,91.1,0,0,0,0,0,128,0,0,86,0,0,0,0,0,0,0.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A187:A2264,\"=\" & A186,'PreliminaryHD AR - School Level'!M187:M2264)","v":2.5},621.29999999999995,null,null,352,6,0,0,91.1,128,0,86,364,null,2.5,3521970,null,{"$f":"'2022 Legal Max'!AU187","v":622.1},0.8,43141]
["D0394",null,1541.8,null,null,0,null,null,null,null,1591,0,0,15,0,512.4,0,51.2,0,26,0,289,0,0,598,0,46,0.7,30,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A188:A2265,\"=\" & A187,'PreliminaryHD AR - School Level'!M188:M2265)","v":0},1930.9,null,null,1541.8,15,51.2,26,512.4,289,0,598,1591,null,0,11378468,null,{"$f":"'2022 Legal Max'!AU188","v":1916.4},-14.5,250198]
["D0395",null,285.5,null,null,0,null,null,null,null,288,0,0,0,0,117.8,0,0,0,0,0,96,0,2,67,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A189:A2266,\"=\" & A188,'PreliminaryHD AR - School Level'!M189:M2266)","v":0.3},506.6,null,null,285.5,0,0,0,117.8,96,0,67,288,null,0.3,2809953,null,{"$f":"'2022 Legal Max'!AU189","v":501.9},-4.7,133675]
["D0396",null,608.4,null,null,0,null,null,null,null,628,0,0,6.5,0,149.30000000000001,0,0.1,0,2,0,149,0,0,177,0,0,0,15,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A190:A2267,\"=\" & A189,'PreliminaryHD AR - School Level'!M190:M2267)","v":0},985.5,null,null,608.4,6.5,0.1,2,149.30000000000001,149,0,177,628,null,0,5383239,null,{"$f":"'2022 Legal Max'!AU190","v":983.8},-1.7,167111]
["D0397",null,163.5,null,null,0,null,null,null,null,167,0,0,1.5,0,81.900000000000006,0,0,0,0,0,47,0,0,129,0,179,0,450,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A191:A2268,\"=\" & A190,'PreliminaryHD AR - School Level'!M191:M2268)","v":0},386.8,null,null,163.5,1.5,0,0,81.900000000000006,47,0,129,167,null,0,3923953,null,{"$f":"'2022 Legal Max'!AU191","v":386.8},0,195509]
["D0398",null,199.5,null,null,0,null,null,null,null,207,0,0,3,0,92.1,0,0,0,0,0,79,0,0,62,0,7,0.5,3,0,0,1.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A192:A2269,\"=\" & A191,'PreliminaryHD AR - School Level'!M192:M2269)","v":2.5},459.6,null,null,199.5,3,0,0,92.1,79,0,62,207,null,2.5,2627545,null,{"$f":"'2022 Legal Max'!AU192","v":459.6},0,99571]
["D0399",null,119,null,null,0,null,null,null,null,125,0,0,3,0,44.9,0,0,0,0,0,53,0,0,20,0,0,0,0,0,0,2.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A193:A2270,\"=\" & A192,'PreliminaryHD AR - School Level'!M193:M2270)","v":2.8},251.3,null,null,119,3,0,0,44.9,53,0,20,125,null,2.8,1328504,null,{"$f":"'2022 Legal Max'!AU193","v":250.4},-0.9,96121]
["D0400",null,778.4,null,null,0,null,null,null,null,801,0,0,8,0,262.2,0,8.8000000000000007,0,3,0,146,0,0,207.5,0,76,135.4,20,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A194:A2271,\"=\" & A193,'PreliminaryHD AR - School Level'!M194:M2271)","v":0},1207.7,null,null,778.4,8,8.8000000000000007,3,262.2,146,0,207.5,801,null,0,8408093,null,{"$f":"'2022 Legal Max'!AU194","v":1207.9000000000001},0.2,412608]
["D0401",null,138,null,null,0,null,null,null,null,142,0,0,2,0,39.9,0,9.1999999999999993,0,10,0,82,0,0,15,0,0,0,0,0,0,8.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A195:A2272,\"=\" & A194,'PreliminaryHD AR - School Level'!M195:M2272)","v":8.6},342.8,null,null,138,2,9.1999999999999993,10,39.9,82,0,15,142,null,8.6,1932284,null,{"$f":"'2022 Legal Max'!AU195","v":335.9},-6.9,42701]
["D0402",null,1947.7,null,null,0,null,null,null,null,2002,0,0,11.5,0,474.1,0,24.1,0,19,0,512,0,3,338,0,4,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A196:A2273,\"=\" & A195,'PreliminaryHD AR - School Level'!M196:M2273)","v":2.9},2473.3000000000002,null,null,1947.7,11.5,24.1,19,474.1,512,0,338,2002,null,2.9,13644929,null,{"$f":"'2022 Legal Max'!AU196","v":2468.4},-4.9000000000000004,242233,"The SF Legal Max and Axel's LM will not balance for KAMS and Virtual. There are 3 students that are KAMS & Virtual. Axel is showing 1.0 for Virtual and 0 for KAMS. SF Legal Max is showing 4.0 Virtual and 3.0 for KAMS"]
["D0403",null,190.3,null,null,0,null,null,null,null,199,0,0,3.5,0,69.900000000000006,0,0,0,7,0,48,0,0,78.5,0,29,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A197:A2274,\"=\" & A196,'PreliminaryHD AR - School Level'!M197:M2274)","v":0},435.9,null,null,190.3,3.5,0,7,69.900000000000006,48,0,78.5,199,null,0,2547815,null,{"$f":"'2022 Legal Max'!AU197","v":436.4},0.5,119326]
["D0404",null,640.5,null,null,0,null,null,null,null,674,0,0,9.8000000000000007,0,226.5,0,0,0,2,0,246,0,0,231,0,4,0,6,0,0,2.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A198:A2275,\"=\" & A197,'PreliminaryHD AR - School Level'!M198:M2275)","v":2.8},1136.5999999999999,null,null,{"$f":"SUM(C197+F197)","v":640.5},{"$f":"SUM(N197+O197)","v":9.8000000000000007},{"$f":"SUM(R197+S197)","v":0},{"$f":"SUM(T197+U197)","v":2},{"$f":"SUM(P197+Q197)","v":226.5},{"$f":"SUM(V197+W197)","v":246},{"$f":"SUM(AD197+AE197)","v":0},{"$f":"SUM(Y197+Z197)","v":231},{"$f":"SUM(K197+M197)","v":674},null,{"$f":"MAX(AF197,AG197)","v":2.8},6138033,null,{"$f":"'2022 Legal Max'!AU198","v":1133.2},-3.4,214451]
["D0405",null,752.5,null,null,0,null,null,null,null,774,0,0,8.5,0,147.69999999999999,0,635.79999999999995,0,159,0,399,0,1,26,0,0,0,0,0,0,41.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A199:A2276,\"=\" & A198,'PreliminaryHD AR - School Level'!M199:M2276)","v":38.9},1320.5,null,null,752.5,8.5,635.79999999999995,159,147.69999999999999,399,0,26,774,null,41.9,7614779,null,{"$f":"'2022 Legal Max'!AU199","v":1316},{"$f":"AX198-AH198","v":-4.5},81977]
["D0407",null,792.5,null,null,0,null,null,null,null,812,0,0,6.5,0,309.10000000000002,0,0,0,5,0,327,0,0,100,0,0,0,0,0,0,12.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A200:A2277,\"=\" & A199,'PreliminaryHD AR - School Level'!M200:M2277)","v":12.6},1336.1,null,null,792.5,6.5,0,5,309.10000000000002,327,0,100,812,null,12.6,7291476,null,{"$f":"'2022 Legal Max'!AU200","v":1327.8},-8.3000000000000007,252128]
["D0408",null,493.5,null,null,0,null,null,null,null,498,0,0,0.5,0,224,0,0,0,0,0,144,0,0,165,0,4,2.1,3,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A201:A2278,\"=\" & A200,'PreliminaryHD AR - School Level'!M201:M2278)","v":0},813.5,null,null,493.5,0.5,0,0,224,144,0,165,498,null,0,4752619,null,{"$f":"'2022 Legal Max'!AU201","v":814.1},0.6,168107]
["D0409",null,1517.5,null,null,0,null,null,null,null,1568,0,0,17,0,162.6,0,4.0999999999999996,0,6,0,780,0,0,296,0,3,0,0,0,0,80.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A202:A2279,\"=\" & A201,'PreliminaryHD AR - School Level'!M202:M2279)","v":74.099999999999994},2268.5,null,null,1517.5,17,4.0999999999999996,6,162.6,780,0,296,1568,null,80.5,13259155,null,{"$f":"'2022 Legal Max'!AU202","v":2247.3000000000002},-21.2,341571]
["D0410",null,563.5,null,null,0,null,null,null,null,577,0,0,6,0,320.89999999999998,0,36.5,0,9,0,140,0,0,148,0,6,0.6,3,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A203:A2280,\"=\" & A202,'PreliminaryHD AR - School Level'!M203:M2280)","v":0},921.4,null,null,563.5,6,36.5,9,320.89999999999998,140,0,148,577,null,0,5233188,null,{"$f":"'2022 Legal Max'!AU203","v":917.1},-4.3,205928]
["D0411",null,281.5,null,null,0,null,null,null,null,286,0,0,1,0,130.69999999999999,0,2.6,0,2,0,44,0,1,109,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A204:A2281,\"=\" & A203,'PreliminaryHD AR - School Level'!M204:M2281)","v":0},492.8,null,null,281.5,1,2.6,2,130.69999999999999,44,0,109,286,null,0,2830188,null,{"$f":"'2022 Legal Max'!AU204","v":493.2},0.4,108943]
["D0412",null,403.5,null,null,0,null,null,null,null,405,0,0,0,0,93.8,0,0,0,0,0,98,0,0,117.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A205:A2282,\"=\" & A204,'PreliminaryHD AR - School Level'!M205:M2282)","v":0},701.9,null,null,403.5,0,0,0,93.8,98,0,117.5,405,null,0,3732799,null,{"$f":"'2022 Legal Max'!AU205","v":696.7},-5.2,238080]
["D0413",null,1658,null,null,0,null,null,null,null,1706,0,0,16.5,0,558.9,0,104.9,0,38,0,789,0,0,512,0,8,0,0,0,0,62.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A206:A2283,\"=\" & A205,'PreliminaryHD AR - School Level'!M206:M2283)","v":63.3},2472.9,null,null,1658,16.5,104.9,38,558.9,789,0,512,1706,null,63.3,14220586,null,{"$f":"'2022 Legal Max'!AU206","v":2466.1999999999998},-6.7,721976]
["D0415",null,901.5,null,null,0,null,null,null,null,917,0,0,4.5,0,213.3,0,1.4,0,4,0,331,0,0,267,0,1,0,1,0,0,2.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A207:A2284,\"=\" & A206,'PreliminaryHD AR - School Level'!M207:M2284)","v":2.5},1457.3,null,null,901.5,4.5,1.4,4,213.3,331,0,267,917,null,2.5,8131225,null,{"$f":"'2022 Legal Max'!AU207","v":1448.7},-8.6,265672]
["D0416",null,1669.8,null,null,0,null,null,null,null,1687,0,0,4.5,0,456,0,40.9,0,23,0,164,0,0,625,0,23,4.0999999999999996,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A208:A2285,\"=\" & A207,'PreliminaryHD AR - School Level'!M208:M2285)","v":0},2034.2,null,null,1669.8,4.5,40.9,23,456,164,0,625,1687,null,0,12106801,null,{"$f":"'2022 Legal Max'!AU208","v":2025.3},-8.9,454071,"Diff is Cost of Living"]
["D0417",null,735,null,null,0,null,null,null,null,768,0,0,14.5,0,162.1,0,12.5,0,6,0,288,0,0,266,0,0,0,0,0,0,5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A209:A2286,\"=\" & A208,'PreliminaryHD AR - School Level'!M209:M2286)","v":10.5},1285.4000000000001,null,null,735,14.5,12.5,6,162.1,288,0,266,768,null,10.5,7480772,null,{"$f":"'2022 Legal Max'!AU209","v":1284.9000000000001},-0.5,546727]
["D0418",null,2216.1,null,null,0,null,null,null,null,2282,0,0,23,0,557,0,116.1,0,61,0,630,0,0,154,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A210:A2287,\"=\" & A209,'PreliminaryHD AR - School Level'!M210:M2287)","v":6.8},2886.5,null,null,2216.1,23,116.1,61,557,630,0,154,2282,null,6.8,17699595,null,{"$f":"'2022 Legal Max'!AU210","v":2926.8},40.299999999999997,196823]
["D0419",null,297.5,null,null,0,null,null,null,null,306,0,0,2.5,0,66.599999999999994,0,0,0,1,0,80,0,0,160,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A211:A2288,\"=\" & A210,'PreliminaryHD AR - School Level'!M211:M2288)","v":0},569.6,null,null,297.5,2.5,0,1,66.599999999999994,80,0,160,306,null,0,3237081,null,{"$f":"'2022 Legal Max'!AU211","v":570.4},0.8,122068]
["D0420",null,661,null,null,0,null,null,null,null,682,0,0,5.5,0,143,0,1.5,0,1,0,222,0,0,93.5,0,4,0,4,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A212:A2289,\"=\" & A211,'PreliminaryHD AR - School Level'!M212:M2289)","v":2.2999999999999998},1072.9000000000001,null,null,661,5.5,1.5,1,143,222,0,93.5,682,null,2.2999999999999998,6043147,null,{"$f":"'2022 Legal Max'!AU212","v":1067.9000000000001},-5,189743]
["D0421",null,421,null,null,0,null,null,null,null,430,0,0,1,0,89.9,0,0,0,0,0,102,0,0,160,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A213:A2290,\"=\" & A212,'PreliminaryHD AR - School Level'!M213:M2290)","v":0},695.4,null,null,421,1,0,0,89.9,102,0,160,430,null,0,3970452,null,{"$f":"'2022 Legal Max'!AU213","v":697.4},2,202994]
["D0422",null,291.5,null,null,0,null,null,null,null,302,0,0,3.5,0,81.599999999999994,0,0,0,0,0,91,0,0,97.5,0,80,0,80,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A214:A2291,\"=\" & A213,'PreliminaryHD AR - School Level'!M214:M2291)","v":0},480.3,null,null,291.5,3.5,0,0,81.599999999999994,91,0,97.5,302,null,0,3296603,null,{"$f":"'2022 Legal Max'!AU214","v":481.1},0.8,166240]
["D0423",null,435.1,null,null,0,null,null,null,null,457,0,0,8.5,0,123.3,0,7,0,4,0,97,0,0,117,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A215:A2292,\"=\" & A214,'PreliminaryHD AR - School Level'!M215:M2292)","v":0},683.4,null,null,435.1,8.5,7,4,123.3,97,0,117,457,null,0,3845273,null,{"$f":"'2022 Legal Max'!AU215","v":692.9},9.5,114603]
["D0426",null,201,null,null,0,null,null,null,null,214,0,0,5.0999999999999996,0,106.7,0,0,0,0,0,66,0,0,83,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A216:A2293,\"=\" & A215,'PreliminaryHD AR - School Level'!M216:M2293)","v":0.4},419.7,null,null,201,5.0999999999999996,0,0,106.7,66,0,83,214,null,0.4,2100288,null,{"$f":"'2022 Legal Max'!AU216","v":414.1},-5.6,129959]
["D0428",null,2738.8,null,null,0,null,null,null,null,2820,0,0,29.5,0,719.9,0,1503.9,0,494,0,1470,0,0,159,0,0,0,0,0,0,154.30000000000001,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A217:A2294,\"=\" & A216,'PreliminaryHD AR - School Level'!M217:M2294)","v":134.4},4024.8,null,null,2738.8,29.5,1503.9,494,719.9,1470,0,159,2820,null,154.30000000000001,22059375,null,{"$f":"'2022 Legal Max'!AU217","v":4033.2},8.4,63289,"difference is HDAR at USD Level: funded hc, free meals and percentage are the same"]
["D0429",null,317.7,null,null,0,null,null,null,null,333,0,0,6.5,0,104.5,0,0,0,0,0,35,0,0,71.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A218:A2295,\"=\" & A217,'PreliminaryHD AR - School Level'!M218:M2295)","v":0},548.20000000000005,null,null,317.7,6.5,0,0,104.5,35,0,71.5,333,null,0,3137490,null,{"$f":"'2022 Legal Max'!AU218","v":542.5},-5.7,97569]
["D0430",null,499,null,null,0,null,null,null,null,513,0,0,4.5,0,133.4,0,18.2,0,11,0,237,0,0,256.5,0,1,0,0,0,0,18.600000000000001,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A219:A2296,\"=\" & A218,'PreliminaryHD AR - School Level'!M219:M2296)","v":19.5},933.2,null,null,499,4.5,18.2,11,133.4,237,0,256.5,513,null,19.5,5264623,null,{"$f":"'2022 Legal Max'!AU219","v":929.6},-3.6,309384]
["D0431",null,734.2,null,null,0,null,null,null,null,754,0,0,7,0,351.8,0,0,0,0,0,321,0,0,78.5,0,0,0,0,0,0,17,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A220:A2297,\"=\" & A219,'PreliminaryHD AR - School Level'!M220:M2297)","v":20.6},1212.4000000000001,null,null,734.2,7,0,0,351.8,321,0,78.5,754,null,20.6,6937115,null,{"$f":"'2022 Legal Max'!AU220","v":1205.9000000000001},-6.5,129172]
["D0432",null,272.5,null,null,0,null,null,null,null,275,0,0,1,0,150,0,0,0,0,0,50,0,0,43,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A221:A2298,\"=\" & A220,'PreliminaryHD AR - School Level'!M221:M2298)","v":0},482.4,null,null,272.5,1,0,0,150,50,0,43,275,null,0,2561005,null,{"$f":"'2022 Legal Max'!AU221","v":479.7},-2.7,49927]
["D0434",null,982.5,null,null,0,null,null,null,null,1005,0,0,8.5,0,82.1,0,0,0,0,0,296,0,0,728,0,8,0,2,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A222:A2299,\"=\" & A221,'PreliminaryHD AR - School Level'!M222:M2299)","v":0},1528.5,null,null,982.5,8.5,0,0,82.1,296,0,728,1005,null,0,9317328,null,{"$f":"'2022 Legal Max'!AU222","v":1527.7},-0.8,756723]
["D0435",null,1393.6,null,null,0,null,null,null,null,1478,0,0,5.5,0,562.4,0,64,0,25,0,474,0,0,226.3,0,17,3.2,12,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A223:A2300,\"=\" & A222,'PreliminaryHD AR - School Level'!M223:M2300)","v":2.8},1897.7,null,null,1393.6,5.5,64,25,562.4,474,0,226.3,1478,null,2.8,11060016,null,{"$f":"'2022 Legal Max'!AU223","v":1890},-7.7,294420]
["D0436",null,739.9,null,null,0,null,null,null,null,765,0,0,9,0,187,0,3.9,0,9,0,194,0,0,264,0,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A224:A2301,\"=\" & A223,'PreliminaryHD AR - School Level'!M224:M2301)","v":0.2},1185.2,null,null,739.9,9,3.9,9,187,194,0,264,765,null,0.2,6376924,null,{"$f":"'2022 Legal Max'!AU224","v":1183.9000000000001},-1.3,312890]
["D0437",null,5941.2,null,null,0,null,null,null,null,6053,0,0,37.5,0,1613.9,0,1.9,0,117,0,1244,0,0,2720.5,0,28,0.8,18,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A225:A2302,\"=\" & A224,'PreliminaryHD AR - School Level'!M225:M2302)","v":21.9},7581.4,null,null,5941.2,37.5,1.9,117,1613.9,1244,0,2720.5,6053,null,21.9,43162927,null,{"$f":"'2022 Legal Max'!AU225","v":7615.6},34.200000000000003,1714929]
["D0438",null,354.5,null,null,0,null,null,null,null,367,0,0,5.5,0,163.1,0,1.6,0,7,0,88,0,0,96,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A226:A2303,\"=\" & A225,'PreliminaryHD AR - School Level'!M226:M2303)","v":0},620.9,null,null,354.5,5.5,1.6,7,163.1,88,0,96,367,null,0,3434909,null,{"$f":"'2022 Legal Max'!AU226","v":627.79999999999995},6.9,195268]
["D0439",null,488.5,null,null,0,null,null,null,null,504,0,0,7,0,145.6,0,0,0,0,0,133,0,0,47,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A227:A2304,\"=\" & A226,'PreliminaryHD AR - School Level'!M227:M2304)","v":0},748.5,null,null,488.5,7,0,0,145.6,133,0,47,504,null,0,4195870,null,{"$f":"'2022 Legal Max'!AU227","v":748.2},-0.3,101443]
["D0440",null,777.5,null,null,0,null,null,null,null,799,0,0,10,0,371.1,0,14.3,0,12,0,228,0,0,349,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A228:A2305,\"=\" & A227,'PreliminaryHD AR - School Level'!M228:M2305)","v":0},1245,null,null,777.5,10,14.3,12,371.1,228,0,349,799,null,0,6453808,null,{"$f":"'2022 Legal Max'!AU228","v":1253.3},8.3000000000000007,241226]
["D0443",null,6707.9,null,null,0,null,null,null,null,7039,0,0,129,0,2176.5,0,12682.3,0,3257,0,4376,0,0,2746,0,2,1.4,60,0,0,459.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A229:A2306,\"=\" & A228,'PreliminaryHD AR - School Level'!M229:M2306)","v":451.9},11217.3,null,null,6707.9,129,12682.3,3257,2176.5,4376,0,2746,7039,null,459.5,60007618,null,{"$f":"'2022 Legal Max'!AU229","v":11257.9},40.6,1453051]
["D0444",null,273.5,null,null,0,null,null,null,null,286,0,0,6,0,171.1,0,1,0,1,0,46,0,0,145.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A230:A2307,\"=\" & A229,'PreliminaryHD AR - School Level'!M230:M2307)","v":0},512.29999999999995,null,null,273.5,6,1,1,171.1,46,0,145.5,286,null,0,2737951,null,{"$f":"'2022 Legal Max'!AU230","v":510.3},-2,137460]
["D0445",null,1636.9,null,null,0,null,null,null,null,1726,0,0,40,0,328.6,0,549.5,0,227,0,1172,0,0,368,0,6,11.9,25,0,0,123.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A231:A2308,\"=\" & A230,'PreliminaryHD AR - School Level'!M231:M2308)","v":123.1},2624.8,null,null,1636.9,40,549.5,227,328.6,1172,0,368,1726,null,123.1,14197814,null,{"$f":"'2022 Legal Max'!AU231","v":2619.6999999999998},-5.0999999999999996,603201]
["D0446",null,1835.9,null,null,0,null,null,null,null,1992,0,0,17,0,393.9,0,71.8,0,51,0,959,0,0,476.5,0,6,15.4,0,0,0,88.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A232:A2309,\"=\" & A231,'PreliminaryHD AR - School Level'!M232:M2309)","v":84.8},2741.3,null,null,1835.9,17,71.8,51,393.9,959,0,476.5,1992,null,88.2,15125084,null,{"$f":"'2022 Legal Max'!AU232","v":2734.8},-6.5,359480]
["D0447",null,713.1,null,null,0,null,null,null,null,734,0,0,9,0,278.39999999999998,0,0,0,0,0,365,0,0,113,0,1,0,0,0,0,37.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A233:A2310,\"=\" & A232,'PreliminaryHD AR - School Level'!M233:M2310)","v":32.799999999999997},1269.9000000000001,null,null,713.1,9,0,0,278.39999999999998,365,0,113,734,null,37.6,6858054,null,{"$f":"'2022 Legal Max'!AU233","v":1253.4000000000001},-16.5,320652]
["D0448",null,401,null,null,0,null,null,null,null,411,0,0,2,0,159.30000000000001,0,0,0,0,0,76,0,0,83,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A234:A2311,\"=\" & A233,'PreliminaryHD AR - School Level'!M234:M2311)","v":0},641.6,null,null,401,2,0,0,159.30000000000001,76,0,83,411,null,0,3807154,null,{"$f":"'2022 Legal Max'!AU234","v":646.1},4.5,67418]
["D0449",null,617.9,null,null,0,null,null,null,null,641,0,0,9,0,168,0,0,0,0,0,88,0,1,330.5,0,1,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A235:A2312,\"=\" & A234,'PreliminaryHD AR - School Level'!M235:M2312)","v":0},993.7,null,null,617.9,9,0,0,168,88,0,330.5,641,null,0,5709790,null,{"$f":"'2022 Legal Max'!AU235","v":988.2},-5.5,344662]
["D0450",null,3556,null,null,0,null,null,null,null,3624,0,0,20,0,537.9,0,137.69999999999999,0,74,0,867,0,1,2650,0,18,0,75,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A236:A2313,\"=\" & A235,'PreliminaryHD AR - School Level'!M236:M2313)","v":1.3},4589,null,null,3556,20,137.69999999999999,74,537.9,867,0,2650,3624,null,1.3,26520837,null,{"$f":"'2022 Legal Max'!AU236","v":4574.3999999999996},-14.6,1231813]
["D0452",null,406,null,null,0,null,null,null,null,414,0,0,3.5,0,200.8,0,589,0,118,0,139,0,0,86,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A237:A2314,\"=\" & A236,'PreliminaryHD AR - School Level'!M237:M2314)","v":2.2999999999999998},795.3,null,null,406,3.5,589,118,200.8,139,0,86,414,null,2.2999999999999998,4297990,null,{"$f":"'2022 Legal Max'!AU237","v":803.6},8.3000000000000007,218703]
["D0453",null,3474.8,null,null,0,null,null,null,null,3602,0,0,40.5,0,432,0,17.399999999999999,0,34,0,1366,0,0,876,0,85,0,0,0,0,27.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A238:A2315,\"=\" & A237,'PreliminaryHD AR - School Level'!M238:M2315)","v":60},4595.1000000000004,null,null,3474.8,40.5,17.399999999999999,34,432,1366,0,876,3602,null,60,26814988,null,{"$f":"'2022 Legal Max'!AU238","v":4575.3999999999996},-19.7,683322]
["D0454",null,264,null,null,0,null,null,null,null,275,0,0,3.5,0,47.9,0,0.8,0,1,0,94,0,0,34,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A239:A2316,\"=\" & A238,'PreliminaryHD AR - School Level'!M239:M2316)","v":2},492,null,null,264,3.5,0.8,1,47.9,94,0,34,275,null,2,2738762,null,{"$f":"'2022 Legal Max'!AU239","v":488.4},-3.6,98813]
["D0456",null,204,null,null,0,null,null,null,null,211,0,0,1.5,0,106.2,0,0,0,0,0,81,0,0,112,0,0,1.9,0,0,0,1.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A240:A2317,\"=\" & A239,'PreliminaryHD AR - School Level'!M240:M2317)","v":2.9},449.7,null,null,204,1.5,0,0,106.2,81,0,112,211,null,2.9,2512533,null,{"$f":"'2022 Legal Max'!AU240","v":443.4},-6.3,102774]
["D0457",null,6749.9,null,null,0,null,null,null,null,7031,0,0,90.5,0,1645.8,0,6509.6,0,2223,0,3390,0,0,2224,0,113,3.9,44,0,0,313.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A241:A2318,\"=\" & A240,'PreliminaryHD AR - School Level'!M241:M2318)","v":271},10254.799999999999,null,null,6749.9,90.5,6509.6,2223,1645.8,3390,0,2224,7031,null,313.7,55472500,null,{"$f":"'2022 Legal Max'!AU241","v":10145.799999999999},-109,2664126]
["D0458",null,2658.4,null,null,0,null,null,null,null,2691,0,0,5,0,652.4,0,60.5,0,41,0,258,0,1,1423,0,203,5.2,47,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A242:A2319,\"=\" & A241,'PreliminaryHD AR - School Level'!M242:M2319)","v":0},3051.9,null,null,2658.4,5,60.5,41,652.4,258,0,1423,2691,null,0,18628645,null,{"$f":"'2022 Legal Max'!AU242","v":3035.7},-16.2,953468]
["D0459",null,220.3,null,null,0,null,null,null,null,229,0,0,3,0,38.799999999999997,0,13.5,0,6,0,93,0,0,70.5,0,0,0,0,0,0,3.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A243:A2320,\"=\" & A242,'PreliminaryHD AR - School Level'!M243:M2320)","v":5.2},467.8,null,null,220.3,3,13.5,6,38.799999999999997,93,0,70.5,229,null,5.2,2466415,null,{"$f":"'2022 Legal Max'!AU243","v":466},-1.8,112881]
["D0460",null,847.5,null,null,0,null,null,null,null,850,0,0,0,0,334.7,0,35.299999999999997,0,12,0,119,0,0,87,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A244:A2321,\"=\" & A243,'PreliminaryHD AR - School Level'!M244:M2321)","v":0},1215.3,null,null,847.5,0,35.299999999999997,12,334.7,119,0,87,850,null,0,6349806,null,{"$f":"'2022 Legal Max'!AU244","v":1202.5999999999999},-12.7,190652]
["D0461",null,704.8,null,null,0,null,null,null,null,724,0,0,5,0,232.7,0,3.2,0,6,0,268,0,0,72.5,0,8,2.5,0,0,0,3.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A245:A2322,\"=\" & A244,'PreliminaryHD AR - School Level'!M245:M2322)","v":9},1099.5,null,null,704.8,5,3.2,6,232.7,268,0,72.5,724,null,9,6254264,null,{"$f":"'2022 Legal Max'!AU245","v":1098.3},-1.2,320148]
["D0462",null,278,null,null,0,null,null,null,null,297,0,0,8,0,98.2,0,0,0,0,0,129,0,0,104,0,0,0,0,0,0,7.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A246:A2323,\"=\" & A245,'PreliminaryHD AR - School Level'!M246:M2323)","v":8},571.70000000000005,null,null,278,8,0,0,98.2,129,0,104,297,null,8,3130431,null,{"$f":"'2022 Legal Max'!AU246","v":574.79999999999995},3.1,205157]
["D0463",null,320.5,null,null,0,null,null,null,null,328,0,0,2.5,0,104,0,0,0,0,0,104,0,0,155,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A247:A2324,\"=\" & A246,'PreliminaryHD AR - School Level'!M247:M2324)","v":0.1},591.1,null,null,320.5,2.5,0,0,104,104,0,155,328,null,0.1,3281964,null,{"$f":"'2022 Legal Max'!AU247","v":591},-0.1,78237]
["D0464",null,1855,null,null,0,null,null,null,null,1877,0,0,7.5,0,330.4,0,43,0,27,0,317,0,1,688,0,22,1.5,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A248:A2325,\"=\" & A247,'PreliminaryHD AR - School Level'!M248:M2325)","v":0},2303.4,null,null,1855,7.5,43,27,330.4,317,0,688,1877,null,0,13071722,null,{"$f":"'2022 Legal Max'!AU248","v":2293.5},-9.9,485414]
["D0465",null,2057.9,null,null,0,null,null,null,null,2176,0,0,40.5,0,699.8,0,110.7,0,88,0,1227,0,0,577,0,32,0,0,0,0,128.80000000000001,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A249:A2326,\"=\" & A248,'PreliminaryHD AR - School Level'!M249:M2326)","v":115.2},3164.4,null,null,2057.9,40.5,110.7,88,699.8,1227,0,577,2176,null,128.80000000000001,16925352,null,{"$f":"'2022 Legal Max'!AU249","v":3065.4},-99,576005]
["D0466",null,935.3,null,null,0,null,null,null,null,960,0,0,6.5,0,472.3,0,360.7,0,156,0,299,0,0,114.5,0,6,0,10,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A250:A2327,\"=\" & A249,'PreliminaryHD AR - School Level'!M250:M2327)","v":0},1477.9,null,null,935.3,6.5,360.7,156,472.3,299,0,114.5,960,null,0,7703229,null,{"$f":"'2022 Legal Max'!AU250","v":1457.1},-20.8,342760]
["D0467",null,371.1,null,null,0,null,null,null,null,379,0,0,2.5,0,104.6,0,225.6,0,68,0,127,0,0,66.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A251:A2328,\"=\" & A250,'PreliminaryHD AR - School Level'!M251:M2328)","v":0},678.8,null,null,371.1,2.5,225.6,68,104.6,127,0,66.5,379,null,0,3552089,null,{"$f":"'2022 Legal Max'!AU251","v":678.5},-0.3,176285]
["D0468",null,40,null,null,0,null,null,null,null,40,0,0,0,0,0.5,0,6.1,0,7,0,34,0,0,4,0,0,0,0,0,0,3.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A252:A2329,\"=\" & A251,'PreliminaryHD AR - School Level'!M252:M2329)","v":3.6},112.8,null,null,40,0,6.1,7,0.5,34,0,4,40,null,3.6,734136,null,{"$f":"'2022 Legal Max'!AU252","v":109.8},-3,35682]
["D0469",null,2516.4,null,null,0,null,null,null,null,2558,0,0,13.5,0,460.5,0,61.6,0,43,0,580,0,0,840,0,28,5.4,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A253:A2330,\"=\" & A252,'PreliminaryHD AR - School Level'!M253:M2330)","v":0},3147.4,null,null,2516.4,13.5,61.6,43,460.5,580,0,840,2558,null,0,18611319,null,{"$f":"'2022 Legal Max'!AU253","v":3129.5},-17.899999999999999,594991,"Diff is Cost of Living"]
["D0470",null,2633.5,null,null,0,null,null,null,null,2741,0,0,30,0,777.5,0,942,0,514,0,1521,0,0,683,0,35,5.3,0,0,0,159.69999999999999,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A254:A2331,\"=\" & A253,'PreliminaryHD AR - School Level'!M254:M2331)","v":149},4087.1,null,null,2633.5,30,942,514,777.5,1521,0,683,2741,null,159.69999999999999,23850648,null,{"$f":"'2022 Legal Max'!AU254","v":4095.4},8.3000000000000007,800434]
["D0471",null,262.3,null,null,0,null,null,null,null,268,0,0,0,0,33,0,0,0,0,0,79,0,0,52,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A255:A2332,\"=\" & A254,'PreliminaryHD AR - School Level'!M255:M2332)","v":0},448.1,null,null,262.3,0,0,0,33,79,0,52,268,null,0,2569005,null,{"$f":"'2022 Legal Max'!AU255","v":445.4},-2.7,107374]
["D0473",null,1085.7,null,null,0,null,null,null,null,1095,0,0,0,0,549.70000000000005,0,6,0,3,0,266,0,0,411,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A256:A2333,\"=\" & A255,'PreliminaryHD AR - School Level'!M256:M2333)","v":3.9},1595,null,null,1085.7,0,6,3,549.70000000000005,266,0,411,1095,null,3.9,9095580,null,{"$f":"'2022 Legal Max'!AU256","v":1576.9},-18.100000000000001,818158]
["D0474",null,79,null,null,0,null,null,null,null,82,0,0,1,0,29.2,0,0,0,0,0,25,0,0,32,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A257:A2334,\"=\" & A256,'PreliminaryHD AR - School Level'!M257:M2334)","v":0},259.39999999999998,null,null,79,1,0,0,29.2,25,0,32,82,null,0,1436271,null,{"$f":"'2022 Legal Max'!AU257","v":259.39999999999998},0,115881]
["D0475",null,6663.1,null,null,440,null,null,null,null,6949,460,460,93.5,25,1108.9000000000001,75,1564.9,150,511,50,2268,100,0,1827,75,7,2.8,50,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A258:A2335,\"=\" & A257,'PreliminaryHD AR - School Level'!M258:M2335)","v":87.4},9483.7999999999993,null,null,7103.1,118.5,1714.9,561,1183.9000000000001,2368,0,1902,7409,null,87.4,54317706,null,{"$f":"'2022 Legal Max'!AU258","v":9458.2999999999993},-25.5,1209541,"4yr AR Military did not get pulled from S066. S066 Transp WTG is not including the Military"]
["D0476",null,94,null,null,0,null,null,null,null,98,0,0,2,0,41.1,0,129.80000000000001,0,30,0,36,0,0,37,0,0,0,0,0,0,0.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A259:A2336,\"=\" & A258,'PreliminaryHD AR - School Level'!M259:M2336)","v":0.8},249.1,null,null,94,2,129.80000000000001,30,41.1,36,0,37,98,null,0.8,1382139,null,{"$f":"'2022 Legal Max'!AU259","v":241.9},-7.2,96399]
["D0477",null,224,null,null,0,null,null,null,null,230,0,0,3,0,43.2,0,41.3,0,14,0,57,0,0,57,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A260:A2337,\"=\" & A259,'PreliminaryHD AR - School Level'!M260:M2337)","v":0},439.5,null,null,224,3,41.3,14,43.2,57,0,57,230,null,0,2392060,null,{"$f":"'2022 Legal Max'!AU260","v":437.5},-2,257378]
["D0479",null,235.5,null,null,0,null,null,null,null,247,0,0,5,0,151.30000000000001,0,0,0,0,0,91,0,0,96,0,2,0.9,0,0,0,1.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A261:A2338,\"=\" & A260,'PreliminaryHD AR - School Level'!M261:M2338)","v":3.8},475,null,null,235.5,5,0,0,151.30000000000001,91,0,96,247,null,3.8,2735517,null,{"$f":"'2022 Legal Max'!AU261","v":474.9},-0.1,155737]
["D0480",null,4461.2,null,null,0,null,null,null,null,4616,0,0,61,0,794,0,7027.4,0,2155,0,2817,0,0,77,0,0,0,0,0,0,295.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A262:A2339,\"=\" & A261,'PreliminaryHD AR - School Level'!M262:M2339)","v":294.39999999999998},6990.5,null,null,{"$f":"SUM(C261+F261)","v":4461.2},{"$f":"SUM(N261+O261)","v":61},{"$f":"SUM(R261+S261)","v":7027.4},{"$f":"SUM(T261+U261)","v":2155},{"$f":"SUM(P261+Q261)","v":794},{"$f":"SUM(V261+W261)","v":2817},{"$f":"SUM(AD261+AE261)","v":0},{"$f":"SUM(Y261+Z261)","v":77},{"$f":"SUM(K261+M261)","v":4616},null,{"$f":"MAX(AF261,AG261)","v":295.8},36313378,null,{"$f":"'2022 Legal Max'!AU262","v":6958.6},-31.9,864293]
["D0481",null,258.2,null,null,0,null,null,null,null,267,0,0,3.5,0,85.8,0,0,0,1,0,76,0,0,95.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A263:A2340,\"=\" & A262,'PreliminaryHD AR - School Level'!M263:M2340)","v":0},485.4,null,null,258.2,3.5,0,1,85.8,76,0,95.5,267,null,0,2807600,null,{"$f":"'2022 Legal Max'!AU263","v":485.4},{"$f":"AX262-AH262","v":0},224353]
["D0482",null,234.3,null,null,0,null,null,null,null,243,0,0,0,0,46.1,0,19.100000000000001,0,13,0,66,0,0,61,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A264:A2341,\"=\" & A263,'PreliminaryHD AR - School Level'!M264:M2341)","v":0},443.3,null,null,234.3,0,19.100000000000001,13,46.1,66,0,61,243,null,0,2422649,null,{"$f":"'2022 Legal Max'!AU264","v":436.9},-6.4,93245]
["D0483",null,575,null,null,0,null,null,null,null,600,0,0,10,0,138.5,0,1748,0,303,0,290,0,0,498,0,0,0,0,0,0,27.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A265:A2342,\"=\" & A264,'PreliminaryHD AR - School Level'!M265:M2342)","v":27.1},1262.9000000000001,null,null,575,10,1748,303,138.5,290,0,498,600,null,27.1,7139473,null,{"$f":"'2022 Legal Max'!AU265","v":1233.9000000000001},-29,531380]
["D0484",null,625,null,null,0,null,null,null,null,650,0,0,11.5,0,234.9,0,0,0,0,0,255,0,0,207,0,0,0,0,0,0,7.6,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A266:A2343,\"=\" & A265,'PreliminaryHD AR - School Level'!M266:M2343)","v":8},1124.4000000000001,null,null,625,11.5,0,0,234.9,255,0,207,650,null,8,6015754,null,{"$f":"'2022 Legal Max'!AU266","v":1102.8},-21.6,449461]
["D0487",null,395,null,null,0,null,null,null,null,419,0,0,12,0,155,0,0,0,0,0,219,0,0,41,0,12,0,0,0,0,23,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A267:A2344,\"=\" & A266,'PreliminaryHD AR - School Level'!M267:M2344)","v":23},761.6,null,null,395,12,0,0,155,219,0,41,419,null,23,4267874,null,{"$f":"'2022 Legal Max'!AU267","v":752.8},-8.8000000000000007,146906]
["D0489",null,3073.8,null,null,0,null,null,null,null,3151,0,0,16,0,785.7,0,451.5,0,150,0,914,0,2,783,0,37,0,19,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A268:A2345,\"=\" & A267,'PreliminaryHD AR - School Level'!M268:M2345)","v":6.5},3890.9,null,null,3073.8,16,451.5,150,785.7,914,0,783,3151,null,6.5,22249011,null,{"$f":"'2022 Legal Max'!AU268","v":3902.2},11.3,660369]
["D0490",null,1723,null,null,0,null,null,null,null,1789,0,0,23,0,255,0,6.2,0,22,0,826,0,0,681,0,17,11.2,15,0,0,64.599999999999994,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A269:A2346,\"=\" & A268,'PreliminaryHD AR - School Level'!M269:M2346)","v":60.5},2521.4,null,null,1723,23,6.2,22,255,826,0,681,1789,null,64.599999999999994,14113804,null,{"$f":"'2022 Legal Max'!AU269","v":2522},0.6,511070]
["D0491",null,1632.3,null,null,0,null,null,null,null,1665,0,0,8,0,708.1,0,32.5,0,14,0,278,0,0,176,0,17,0.7,22.5,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A270:A2347,\"=\" & A269,'PreliminaryHD AR - School Level'!M270:M2347)","v":0},1981.9,null,null,1632.3,8,32.5,14,708.1,278,0,176,1665,null,0,11181127,null,{"$f":"'2022 Legal Max'!AU270","v":1980.2},-1.7,336689]
["D0492",null,279,null,null,0,null,null,null,null,284,0,0,2.5,0,113.3,0,0,0,0,0,121,0,0,153,0,2,0,0,0,0,6.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A271:A2348,\"=\" & A270,'PreliminaryHD AR - School Level'!M271:M2348)","v":6.7},545.6,null,null,279,2.5,0,0,113.3,121,0,153,284,null,6.7,2922897,null,{"$f":"'2022 Legal Max'!AU271","v":540.70000000000005},-4.9000000000000004,261576]
["D0493",null,874.7,null,null,0,null,null,null,null,904,0,0,10.5,0,379.9,0,0,0,0,0,361,0,0,297.5,0,7,0,0,0,0,12.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A272:A2349,\"=\" & A271,'PreliminaryHD AR - School Level'!M272:M2349)","v":17.8},1461.1,null,null,874.7,10.5,0,0,379.9,361,0,297.5,904,null,17.8,8020373,null,{"$f":"'2022 Legal Max'!AU272","v":1447.6},-13.5,492492]
["D0494",null,536.5,null,null,0,null,null,null,null,556,0,0,9.5,0,169.8,0,729.2,0,245,0,317,0,0,100.5,0,0,0,0,0,0,33.299999999999997,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A273:A2350,\"=\" & A272,'PreliminaryHD AR - School Level'!M273:M2350)","v":33.299999999999997},1115.5999999999999,null,null,536.5,9.5,729.2,245,169.8,317,0,100.5,556,null,33.299999999999997,5732849,null,{"$f":"'2022 Legal Max'!AU273","v":1106.2},-9.4,225158]
["D0495",null,790,null,null,0,null,null,null,null,828,0,0,13.5,0,325.7,0,12.5,0,15,0,314,0,0,174,0,0,0,0,0,0,6.4,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A274:A2351,\"=\" & A273,'PreliminaryHD AR - School Level'!M274:M2351)","v":14.4},1322,null,null,790,13.5,12.5,15,325.7,314,0,174,828,null,14.4,7557365,null,{"$f":"'2022 Legal Max'!AU274","v":1332.2},10.199999999999999,339432]
["D0496",null,135.5,null,null,0,null,null,null,null,141,0,0,2.5,0,0,0,0,0,1,0,70,0,0,80,0,0,0,12,0,0,7.2,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A275:A2352,\"=\" & A274,'PreliminaryHD AR - School Level'!M275:M2352)","v":7.2},326.2,null,null,135.5,2.5,0,1,0,70,0,80,141,null,7.2,1717619,null,{"$f":"'2022 Legal Max'!AU275","v":323.7},-2.5,86897]
["D0497",null,10025.4,null,null,0,null,null,null,null,10136,0,0,25.5,0,2220.5,0,2132.9,0,670,0,2456,0,1,2055.5,0,945,15.7,31,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A276:A2353,\"=\" & A275,'PreliminaryHD AR - School Level'!M276:M2353)","v":9.8000000000000007},13298.7,null,null,10025.4,25.5,2132.9,670,2220.5,2456,0,2055.5,10136,null,9.8000000000000007,85005458,null,{"$f":"'2022 Legal Max'!AU276","v":13192.9},-105.8,1633926,"Diff is Cost of Living"]
["D0498",null,399.9,null,null,0,null,null,null,null,415,0,0,3.5,0,181.2,0,0,0,3,0,124,0,0,286.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A277:A2354,\"=\" & A276,'PreliminaryHD AR - School Level'!M277:M2354)","v":0},737.2,null,null,399.9,3.5,0,3,181.2,124,0,286.5,415,null,0,3969511,null,{"$f":"'2022 Legal Max'!AU277","v":725.5},-11.7,314079]
["D0499",null,760.3,null,null,0,null,null,null,null,807,0,0,8.3000000000000007,0,248.7,0,0,0,1,0,377,0,0,25,0,13,0,12,0,0,30.9,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A278:A2355,\"=\" & A277,'PreliminaryHD AR - School Level'!M278:M2355)","v":29.9},1311.2,null,null,760.3,8.3000000000000007,0,1,248.7,377,0,25,807,null,30.9,7094812,null,{"$f":"'2022 Legal Max'!AU278","v":1307.0999999999999},-4.0999999999999996,80958]
["D0500",null,20317.2,null,null,0,null,null,null,null,21084,0,0,330,0,5286.9,0,16312.7,0,8828,0,15254,0,0,3919,0,170,54.3,600,0,0,1601.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A279:A2356,\"=\" & A278,'PreliminaryHD AR - School Level'!M279:M2356)","v":1551.9},34268.400000000001,null,null,20317.2,330,16312.7,8828,5286.9,15254,0,3919,21084,null,1601.7,180867854,null,{"$f":"'2022 Legal Max'!AU279","v":33731},-537.4,10671699]
["D0501",null,11779.1,null,null,0,null,null,null,null,12138,0,0,92.5,0,2680.3,0,1741.6,0,1203,0,6708,0,2,884,0,257,59.6,5,0,0,704.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A280:A2357,\"=\" & A279,'PreliminaryHD AR - School Level'!M280:M2357)","v":618.20000000000005},17523.7,null,null,11779.1,92.5,1741.6,1203,2680.3,6708,0,884,12138,null,704.3,104273436,null,{"$f":"'2022 Legal Max'!AU280","v":17695.099999999999},171.4,3021865]
["D0502",null,121,null,null,0,null,null,null,null,124,0,0,1,0,6.7,0,81.900000000000006,0,25,0,49,0,0,54,0,0,0,0,0,0,1.5,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A281:A2358,\"=\" & A280,'PreliminaryHD AR - School Level'!M281:M2358)","v":1.7},271,null,null,121,1,81.900000000000006,25,6.7,49,0,54,124,null,1.7,1546862,null,{"$f":"'2022 Legal Max'!AU281","v":270.60000000000002},-0.4,88250]
["D0503",null,1218.0999999999999,null,null,0,null,null,null,null,1283,0,0,23,0,296.10000000000002,0,15.7,0,14,0,731,0,0,71,0,7,0,0,0,0,76.8,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A282:A2359,\"=\" & A281,'PreliminaryHD AR - School Level'!M282:M2359)","v":76.2},1942.8,null,null,1218.0999999999999,23,15.7,14,296.10000000000002,731,0,71,1283,null,76.8,11236855,null,{"$f":"'2022 Legal Max'!AU282","v":1952.4},9.6,153209]
["D0504",null,418.5,null,null,0,null,null,null,null,430,0,0,3,0,0,0,0,0,0,0,163,0,0,27,0,0,0,0,0,0,3.3,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A283:A2360,\"=\" & A282,'PreliminaryHD AR - School Level'!M283:M2360)","v":3.3},731.4,null,null,418.5,3,0,0,0,163,0,27,430,null,3.3,4247636,null,{"$f":"'2022 Legal Max'!AU283","v":729.5},-1.9,216543]
["D0505",null,355.5,null,null,0,null,null,null,null,372,0,0,6.5,0,244.8,0,1.3,0,1,0,161,0,0,31.5,0,1,0,2,0,0,9.3000000000000007,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A284:A2361,\"=\" & A283,'PreliminaryHD AR - School Level'!M284:M2361)","v":10.6},685.6,null,null,355.5,6.5,1.3,1,244.8,161,0,31.5,372,null,10.6,3766243,null,{"$f":"'2022 Legal Max'!AU284","v":683.2},-2.4,88744]
["D0506",null,1467,null,null,0,null,null,null,null,1502,0,0,10.5,0,522.6,0,0,0,0,0,557,0,0,623,0,4,0,0,0,0,8.1,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A285:A2362,\"=\" & A284,'PreliminaryHD AR - School Level'!M285:M2362)","v":11.6},2079.8000000000002,null,null,1467,10.5,0,0,522.6,557,0,623,1502,null,11.6,11748058,null,{"$f":"'2022 Legal Max'!AU285","v":2084.6},4.8,880326]
["D0507",null,242.5,null,null,0,null,null,null,null,255,0,0,4.5,0,113.5,0,451.2,0,85,0,112,0,0,55.5,0,0,0,0,0,0,7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A286:A2363,\"=\" & A285,'PreliminaryHD AR - School Level'!M286:M2363)","v":7},533.70000000000005,null,null,242.5,4.5,451.2,85,113.5,112,0,55.5,255,null,7,2885719,null,{"$f":"'2022 Legal Max'!AU286","v":530.20000000000005},-3.5,104798]
["D0508",null,786.5,null,null,0,null,null,null,null,818,0,0,9,0,251.6,0,3.1,0,4,0,416,0,0,75,0,46,0,10,0,0,43.7,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A287:A2364,\"=\" & A286,'PreliminaryHD AR - School Level'!M287:M2364)","v":41.7},1395.1,null,null,786.5,9,3.1,4,251.6,416,0,75,818,null,43.7,7806868,null,{"$f":"'2022 Legal Max'!AU287","v":1391.9},-3.2,93680]
["D0509",null,188,null,null,0,null,null,null,null,195,0,0,0.8,0,62.9,0,0,0,0,0,42,0,0,53,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A288:A2365,\"=\" & A287,'PreliminaryHD AR - School Level'!M288:M2365)","v":0},388,null,null,188,0.8,0,0,62.9,42,0,53,195,null,0,2204761,null,{"$f":"'2022 Legal Max'!AU288","v":387.5},-0.5,85415]
["D0511",null,157,null,null,0,null,null,null,null,167,0,0,3,0,33.1,0,0,0,1,0,41,0,0,15.5,0,0,0,0,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A289:A2366,\"=\" & A288,'PreliminaryHD AR - School Level'!M289:M2366)","v":0},328.4,null,null,157,3,0,1,33.1,41,0,15.5,167,null,0,1877223,null,{"$f":"'2022 Legal Max'!AU289","v":326.60000000000002},-1.8,105927]
["D0512",null,25803.9,null,null,0,null,null,null,null,26254,0,0,140.5,0,7119.3,0,4619.8999999999996,0,2468,0,6213,0,0,2903,0,1,1.7,50,0,0,0,{"$f":"SUMIF('PreliminaryHD AR - School Level'!A290:A2367,\"=\" & A289,'PreliminaryHD AR - School Level'!M290:M2367)","v":127.7},34385.599999999999,null,null,25803.9,140.5,4619.8999999999996,2468,7119.3,6213,0,2903,26254,null,127.7,189018057,null,{"$f":"'2022 Legal Max'!AU290","v":34274.6},-111,6292564,"Diff is Cost of Living"]

{"sheet":"PreliminaryHD AR - School Level","index":11,"n_rows":1354,"n_cols":15,"rows_kept":1354,"cut":false,"hidden":false,"merged":[[2,14,2,23]]}
[null,null,null,null,null,null,null,null,null,"2021-22",">=35% and <50%",">= 50%","2021-22"]
[null,null,null,"2021-09-20","2022-02-21","2021-22","2021-09-20","2022-02-21","2021-22","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,null,null,null,{"$f":"SUM(D5:E5)","v":0},null,null,{"$f":"SUM(G5:H5)","v":0},{"$f":"IF(ISERROR(I5/F5),0,I5/F5)","v":0},{"$f":"IF(AND((J5-35%)>0,J5<50%),I5*(J5-35%)*0.7,0)","v":0},{"$f":"IF(J5>=50%,I5*10.5%,0)","v":0},{"$f":"MAX(K5,L5)","v":0},null,"Don’t delete formula"]
["D0101",111,"Erie Elementary",172,0,{"$f":"SUM(D6+E6)","v":172},67,0,{"$f":"SUM(G6+H6)","v":67},{"$f":"IF(ISERROR(I6/F6),0,I6/F6)","v":0.38950000000000001},{"$f":"IF(AND((J6-35%)>0,J6<50%),I6*(J6-35%)*0.7,0)","v":1.9},{"$f":"IF(J6>=50%,I6*10.5%,0)","v":0},{"$f":"MAX(K6,L6)","v":1.9}]
["D0101",112,"Galesburg Middle School",97,0,{"$f":"SUM(D7+E7)","v":97},35,0,{"$f":"SUM(G7+H7)","v":35},{"$f":"IF(ISERROR(I7/F7),0,I7/F7)","v":0.36080000000000001},0.3,0,0.3]
["D0101",113,"Erie High School",154,0,154,33,0,33,0.21429999999999999,0,0,0]
["D0102",124,"Cimarron Elem",338,0,338,96,0,96,0.28399999999999997,0,0,0]
["D0102",125,"Cimarron High",303,0,303,84,0,84,0.2772,0,0,0]
["D0103",2780,"Cheylin Jr/Sr High",66,0,66,33,0,33,0.5,0,3.5,3.5]
["D0103",3374,"Cheylin Elementary",81,0,81,28,0,28,0.34570000000000001,0,0,0]
["D0105",3348,"Rawlins County Elementary",204,0,204,82,0,82,0.40200000000000002,3,0,3]
["D0105",3350,"Rawlins County Jr/Sr High School",159,0,159,62,0,62,0.38990000000000002,1.7,0,1.7]
["D0106",2926,"Western Plains North Elem",55,0,55,16,0,16,0.29089999999999999,0,0,0]
["D0106",2928,"Western Plains High",24,0,24,8,0,8,0.33329999999999999,0,0,0]
["D0106",2966,"Western Plains South Elem/Jr High",36,0,36,29,0,29,0.80559999999999998,0,3,3]
["D0107",2976,"Rock Hills Elementary School",192,0,192,65,0,65,0.33850000000000002,0,0,0]
["D0107",2977,"Rock Hills Jr/Sr High School",199,0,199,76,0,76,0.38190000000000002,1.7,0,1.7]
["D0108",2981,"Washington County High School",154,0,154,52,0,52,0.3377,0,0,0]
["D0108",2983,"Washington Elementary",200,0,200,70,0,70,0.35,0,0,0]
["D0109",2972,"Belleville East Elementary",240,0,240,96,0,96,0.4,3.4,0,3.4]
["D0109",3070,"Republic County Jr./Sr. High School",267,0,267,90,0,90,0.33710000000000001,0,0,0]
["D0110",192,"Thunder Ridge Elementary",42,0,42,7,0,7,0.16669999999999999,0,0,0]
["D0110",193,"Thunder Ridge High School",70,0,70,23,0,23,0.3286,0,0,0]
["D0110",194,"Thunder Ridge Middle School",67,0,67,23,0,23,0.34329999999999999,0,0,0]
["D0111",200,"Doniphan West JR/SR High School",146,0,146,32,0,32,0.21920000000000001,0,0,0]
["D0111",201,"Doniphan West Elementary School",197,0,197,49,0,49,0.2487,0,0,0]
["D0112",393,"Wilson Junior/Senior High School",63,0,63,26,0,26,0.41270000000000001,1.1000000000000001,0,1.1000000000000001]
["D0112",415,"Wilson Elementary School",79,0,79,27,0,27,0.34179999999999999,0,0,0]
["D0112",416,"Central Plains Elementary School - Holyrood",195,0,195,70,0,70,0.35899999999999999,0.4,0,0.4]
["D0112",417,"Central Plains Jr. Sr. High School",118,0,118,38,0,38,0.32200000000000001,0,0,0]
["D0112",1129,"Central Plains Adult Diploma Program",11,0,11,0,0,0,0,0,0,0]
["D0113",399,"Axtell High",42,0,42,5,0,5,0.11899999999999999,0,0,0]
["D0113",409,"Sabetha Elementary School",388,0,388,100,0,100,0.25769999999999998,0,0,0]
["D0113",410,"Sabetha High School",231,0,231,41,0,41,0.17749999999999999,0,0,0]
["D0113",411,"Sabetha Middle School",161,0,161,34,0,34,0.2112,0,0,0]
["D0113",413,"Wetmore Elementary",91,0,91,46,0,46,0.50549999999999995,0,4.8,4.8]
["D0113",414,"Wetmore High",43,0,43,15,0,15,0.3488,0,0,0]
["D0113",462,"Axtell Elementary School",114,0,114,24,0,24,0.21049999999999999,0,0,0]
["D0114",433,"Riverside Intermediate",130,0,130,38,0,38,0.2923,0,0,0]
["D0114",434,"Riverside Middle School",148,0,148,31,0,31,0.20949999999999999,0,0,0]
["D0114",435,"Riverside Primary School",185,0,185,52,0,52,0.28110000000000002,0,0,0]
["D0114",436,"Riverside High School",152,0,152,52,0,52,0.34210000000000002,0,0,0]
["D0114",437,"Riverside Virtual High School",0,0,0,0,0,0,0,0,0,0]
["D0115",280,"Nemaha Central Elementary and Middle School",496,0,496,109,0,109,0.2198,0,0,0]
["D0115",281,"Nemaha Central High School",219,0,219,18,0,18,8.2199999999999995E-2,0,0,0]
["D0200",132,"Greeley County Elem School",119,0,119,46,0,46,0.3866,1.2,0,1.2]
["D0200",134,"Greeley County Jr./Sr. High",124,0,124,45,0,45,0.3629,0.4,0,0.4]
["D0202",154,"Junction Elementary",263,0,263,128,0,128,0.48670000000000002,12.2,0,12.2]
["D0202",155,"Turner Sixth Grade Academy",301,0,301,161,0,161,0.53490000000000004,0,16.899999999999999,16.899999999999999]
["D0202",157,"Midland Trail",483,0,483,313,0,313,0.64800000000000002,0,32.9,32.9]
["D0202",160,"Oak Grove Elem",515,0,515,287,0,287,0.55730000000000002,0,30.1,30.1]
["D0202",164,"Turner Elem",576,0,576,344,0,344,0.59719999999999995,0,36.1,36.1]
["D0202",167,"Turner Middle School",582,0,582,316,0,316,0.54300000000000004,0,33.200000000000003,33.200000000000003]
["D0202",168,"Turner High",1154,0,1154,560,0,560,0.48530000000000001,53,0,53]
["D0202",984,"Beyond the Bell",13,0,13,9,0,9,0.69230000000000003,0,0.9,0.9]
["D0203",181,"Piper Prairie Elementary",544,0,544,45,0,45,8.2699999999999996E-2,0,0,0]
["D0203",187,"Piper Creek Elementary",611,0,611,63,0,63,0.1031,0,0,0]
["D0203",189,"Piper Middle",630,0,630,58,0,58,9.2100000000000001E-2,0,0,0]
["D0203",190,"Piper High",727,0,727,81,0,81,0.1114,0,0,0]
["D0204",210,"Bonner Springs Elementary",381,0,381,155,0,155,0.40679999999999999,6.2,0,6.2]
["D0204",214,"Bonner Springs High",770,0,770,234,0,234,0.3039,0,0,0]
["D0204",216,"Edwardsville Elem",341,0,341,141,0,141,0.41349999999999998,6.3,0,6.3]
["D0204",221,"Robert E Clark Middle",571,0,571,195,0,195,0.34150000000000003,0,0,0]
["D0204",228,"Delaware Ridge Elementary",356,0,356,131,0,131,0.36799999999999999,1.7,0,1.7]
["D0205",238,"Bluestem Elementary School",254,0,254,76,0,76,0.29920000000000002,0,0,0]
["D0205",240,"Bluestem Jr/Sr High",258,0,258,91,0,91,0.35270000000000001,0.2,0,0.2]
["D0206",260,"Frederic Remington High",145,0,145,37,0,37,0.25519999999999998,0,0,0]
["D0206",272,"Remington Elementary at Potwin",184,0,184,50,0,50,0.2717,{"$f":"IF(AND((J70-35%)>0,J70<50%),I70*(J70-35%)*0.7,0)","v":0},{"$f":"IF(J70>=50%,I70*10.5%,0)","v":0},{"$f":"MAX(K70,L70)","v":0}]
["D0206",274,"Remington Middle School",143,0,{"$f":"SUM(D71+E71)","v":143},34,0,{"$f":"SUM(G71+H71)","v":34},{"$f":"IF(ISERROR(I71/F71),0,I71/F71)","v":0.23780000000000001},0,0,0]
["D0207",286,"Bradley Elem",369,0,369,1,0,1,2.7000000000000001E-3,0,0,0]
["D0207",288,"Eisenhower Elem",383,0,383,2,0,2,5.1999999999999998E-3,0,0,0]
["D0207",290,"MacArthur Elem",390,0,390,4,0,4,1.03E-2,0,0,0]
["D0207",294,"Patton Jr High",303,0,303,3,0,3,9.9000000000000008E-3,0,0,0]
["D0208",306,"Trego Grade School",262,0,262,50,0,50,0.1908,0,0,0]
["D0208",308,"Trego Community High",110,0,110,31,0,31,0.28179999999999999,0,0,0]
["D0209",342,"Moscow Elem",58,0,58,19,0,19,0.3276,0,0,0]
["D0209",344,"Moscow High",74,0,74,26,0,26,0.35139999999999999,0,0,0]
["D0210",356,"Hugoton Elem",529,0,529,263,0,263,0.49719999999999998,27.1,0,27.1]
["D0210",357,"Hugoton Middle",166,0,166,69,0,69,0.41570000000000001,3.2,0,3.2]
["D0210",358,"Hugoton High",312,0,312,113,0,113,0.36220000000000002,1,0,1]
["D0210",367,"Hugoton Learning Academy",6,0,6,2,0,2,0.33329999999999999,0,0,0]
["D0211",374,"Eisenhower Elem",364,0,364,119,0,119,0.32690000000000002,0,0,0]
["D0211",378,"Norton Jr High",93,0,93,22,0,22,0.2366,0,0,0]
["D0211",380,"Norton High",197,0,197,34,0,34,0.1726,0,0,0]
["D0212",404,"Almena Elem",55,0,55,21,0,21,0.38179999999999997,0.5,0,0.5]
["D0212",406,"Northern Valley High",45,0,45,9,0,9,0.2,0,0,0]
["D0212",408,"Long Island Middle School",41,0,41,19,0,19,0.46339999999999998,1.5,0,1.5]
["D0214",443,"Kepley Middle School",362,0,362,182,0,182,0.50280000000000002,0,19.100000000000001,19.100000000000001]
["D0214",444,"Sullivan Elem",296,0,296,146,0,146,0.49320000000000003,14.6,0,14.6]
["D0214",446,"Ulysses High",432,0,432,194,0,194,0.4491,13.5,0,13.5]
["D0214",450,"Hickok Elem",387,0,387,165,0,165,0.4264,8.8000000000000007,0,8.8000000000000007]
["D0214",1116,"Ulysses Community Learning Center (UCLC)",0,0,0,0,0,0,0,0,0,0]
["D0215",466,"Lakin Elem",234,0,234,86,0,86,0.36749999999999999,1.1000000000000001,0,1.1000000000000001]
["D0215",467,"Lakin Middle",189,0,189,91,0,91,0.48149999999999998,8.4,0,8.4]
["D0215",468,"Lakin High",183,0,183,67,0,67,0.36609999999999998,0.8,0,0.8]
["D0216",482,"Deerfield Elem",123,0,123,85,0,85,0.69110000000000005,0,8.9,8.9]
["D0216",483,"Deerfield Middle School",49,0,49,23,0,23,0.46939999999999998,1.9,0,1.9]
["D0216",484,"Deerfield High",50,0,50,33,0,33,0.66,0,3.5,3.5]
["D0217",496,"Rolla Elem (PreK-5)",50,0,50,31,0,31,0.62,0,3.3,3.3]
["D0217",498,"Rolla JH/HS (6-12)",48,0,48,17,0,17,0.35420000000000001,0,0,0]
["D0218",514,"Elkhart Middle School",109,0,109,38,0,38,0.34860000000000002,0,0,0]
["D0218",516,"Elkhart Elem",156,0,156,70,0,70,0.44869999999999999,4.8,0,4.8]
["D0218",520,"Elkhart High",119,0,119,36,0,36,0.30249999999999999,0,0,0]
["D0218",523,"Kansas Connections Academy",0,0,0,0,0,0,0,0,0,0]
["D0218",525,"Point Rock Alternative",40,0,40,4,0,4,0.1,0,0,0]
["D0219",536,"Minneola Elem",156,0,156,54,0,54,0.34620000000000001,0,0,0]
["D0219",538,"Minneola High",75,0,75,19,0,19,0.25330000000000003,0,0,0]
["D0220",552,"Ashland Elem",87,0,87,27,0,27,0.31030000000000002,0,0,0]
["D0220",553,"Ashland Junior High School",50,0,50,23,0,23,0.46,1.8,0,1.8]
["D0220",554,"Ashland High",61,0,61,18,0,18,0.29509999999999997,0,0,0]
["D0223",620,"Hanover Elem",179,0,179,23,0,23,0.1285,0,0,0]
["D0223",622,"Hanover High",63,0,63,9,0,9,0.1429,0,0,0]
["D0223",628,"Linn Elem",138,0,138,43,0,43,0.31159999999999999,0,0,0]
["D0223",630,"Linn High",53,0,53,19,0,19,0.35849999999999999,0.1,0,0.1]
["D0224",658,"Clifton-Clyde Grade School K-3",86,0,86,23,0,23,0.26740000000000003,0,0,0]
["D0224",660,"Clifton-Clyde Middle School",111,0,111,23,0,23,0.2072,0,0,0]
["D0224",668,"Clifton-Clyde Sr High",87,0,87,19,0,19,0.21840000000000001,0,0,0]
["D0225",684,"Fowler Elem",51,0,51,22,0,22,0.43140000000000001,1.3,0,1.3]
["D0225",686,"Fowler High",47,0,47,15,0,15,0.31909999999999999,0,0,0]
["D0226",700,"Meade Elem",252,0,252,85,0,85,0.33729999999999999,0,0,0]
["D0226",702,"Meade High",117,0,117,30,0,30,0.25640000000000002,0,0,0]
["D0227",722,"Hodgeman County Elementary",167,0,167,44,0,44,0.26350000000000001,0,0,0]
["D0227",724,"Hodgeman County High",126,0,126,22,0,22,0.17460000000000001,0,0,0]
["D0229",756,"Lakewood Elementary",553,0,553,23,0,23,4.1599999999999998E-2,0,0,0]
["D0229",757,"Lakewood Middle ",589,0,589,28,0,28,4.7500000000000001E-2,0,0,0]
["D0229",758,"Cedar Hills Elementary",595,0,595,25,0,25,4.2000000000000003E-2,0,0,0]
["D0229",759,"Timber Creek Elementary School",614,0,614,8,0,8,1.2999999999999999E-2,0,0,0]
["D0229",765,"Liberty View Elementary",415,0,415,14,0,14,3.3700000000000001E-2,0,0,0]
["D0229",767,"Oxford Middle",580,0,580,39,0,39,6.7199999999999996E-2,0,0,0]
["D0229",768,"Stanley Elementary",468,0,468,28,0,28,5.9799999999999999E-2,0,0,0]
["D0229",769,"Blue Valley North High",1531,0,1531,89,0,89,5.8099999999999999E-2,0,0,0]
["D0229",770,"Blue Valley High",1489,0,1489,54,0,54,3.6299999999999999E-2,{"$f":"IF(AND((J134-35%)>0,J134<50%),I134*(J134-35%)*0.7,0)","v":0},{"$f":"IF(J134>=50%,I134*10.5%,0)","v":0},{"$f":"MAX(K134,L134)","v":0}]
["D0229",771,"Morse Elementary",359,0,{"$f":"SUM(D135+E135)","v":359},10,0,{"$f":"SUM(G135+H135)","v":10},{"$f":"IF(ISERROR(I135/F135),0,I135/F135)","v":2.7900000000000001E-2},0,0,0]
["D0229",772,"Valley Park Elementary",644,0,644,51,0,51,7.9200000000000007E-2,0,0,0]
["D0229",773,"Leawood Elementary",568,0,568,16,0,16,2.8199999999999999E-2,0,0,0]
["D0229",774,"Stilwell Elementary",244,0,244,8,0,8,3.2800000000000003E-2,0,0,0]
["D0229",776,"Blue Valley Middle",560,0,560,29,0,29,5.1799999999999999E-2,0,0,0]
["D0229",777,"Mission Trail Elementary",382,0,382,24,0,24,6.2799999999999995E-2,0,0,0]
["D0229",778,"Leawood Middle",477,0,477,24,0,24,5.0299999999999997E-2,0,0,0]
["D0229",779,"Overland Trail Elementary",617,0,617,42,0,42,6.8099999999999994E-2,0,0,0]
["D0229",780,"Indian Valley Elementary",351,0,351,37,0,37,0.10539999999999999,0,0,0]
["D0229",781,"Overland Trail Middle",511,0,511,43,0,43,8.4099999999999994E-2,0,0,0]
["D0229",782,"Oak Hill Elementary",469,0,469,33,0,33,7.0400000000000004E-2,0,0,0]
["D0229",783,"Cottonwood Point Elementary",344,0,344,9,0,9,2.6200000000000001E-2,0,0,0]
["D0229",784,"Harmony Middle",534,0,534,15,0,15,2.81E-2,0,0,0]
["D0229",785,"Harmony Elementary",503,0,503,16,0,16,3.1800000000000002E-2,0,0,0]
["D0229",820,"Blue Valley Southwest High School",1072,0,1072,20,0,20,1.8700000000000001E-2,0,0,0]
["D0229",823,"Aubry Bend Middle School",779,0,779,15,0,15,1.9300000000000001E-2,0,0,0]
["D0229",937,"Wolf Springs Elementary School",538,0,538,12,0,12,2.23E-2,0,0,0]
["D0229",7773,"Prairie Star Elementary",375,0,375,7,0,7,1.8700000000000001E-2,0,0,0]
["D0229",7774,"Blue Valley Northwest High",1573,0,1573,60,0,60,3.8100000000000002E-2,0,0,0]
["D0229",7775,"Heartland Elementary",384,0,384,15,0,15,3.9100000000000003E-2,0,0,0]
["D0229",7776,"Prairie Star Middle",449,0,449,15,0,15,3.3399999999999999E-2,0,0,0]
["D0229",7777,"Blue Valley West High",1655,0,1655,45,0,45,2.7199999999999998E-2,0,0,0]
["D0229",7786,"Blue River Elementary",484,0,484,21,0,21,4.3400000000000001E-2,0,0,0]
["D0229",7787,"Pleasant Ridge Middle",599,0,599,12,0,12,0.02,0,0,0]
["D0229",7788,"Sunset Ridge Elementary",391,0,391,8,0,8,2.0500000000000001E-2,0,0,0]
["D0229",7790,"Sunrise Point Elementary",458,0,458,17,0,17,3.7100000000000001E-2,0,0,0]
["D0230",787,"Spring Hill Elementary School",551,0,551,88,0,88,0.15970000000000001,0,0,0]
["D0230",790,"Spring Hill High School",961,0,961,99,0,99,0.10299999999999999,0,0,0]
["D0230",792,"Spring Hill Middle School",465,0,465,57,0,57,0.1226,0,0,0]
["D0230",793,"Prairie Creek Elementary",410,0,410,13,0,13,3.1699999999999999E-2,0,0,0]
["D0230",794,"Insight School of KS at Hilltop Ed Center",0,0,0,0,0,0,0,0,0,0]
["D0230",929,"Wolf Creek Elementary School",308,0,308,22,0,22,7.1400000000000005E-2,0,0,0]
["D0230",931,"Kansas Virtual Academy (KSVA)",0,0,0,0,0,0,0,0,0,0]
["D0230",951,"Timber Sage Elementary School",323,0,323,7,0,7,2.1700000000000001E-2,0,0,0]
["D0230",954,"Woodland Spring Middle School",372,0,372,10,0,10,2.69E-2,0,0,0]
["D0230",957,"Dayton Creek Elementary School",228,0,228,18,0,18,7.8899999999999998E-2,0,0,0]
["D0231",804,"Gardner Elem",302,0,302,75,0,75,0.24829999999999999,0,0,0]
["D0231",808,"Gardner Edgerton High",1737,0,1737,289,0,289,0.16639999999999999,0,0,0]
["D0231",812,"Edgerton Elem",155,0,155,54,0,54,0.34839999999999999,0,0,0]
["D0231",814,"Sunflower Elementary",317,0,317,49,0,49,0.15459999999999999,0,0,0]
["D0231",815,"Moonlight Elementary School",291,0,291,73,0,73,0.25090000000000001,0,0,0]
["D0231",816,"Madison Elementary",490,0,490,46,0,46,9.3899999999999997E-2,0,0,0]
["D0231",817,"Pioneer Ridge Middle School",547,0,547,76,0,76,0.1389,0,0,0]
["D0231",818,"Nike Elementary",354,0,354,66,0,66,0.18640000000000001,0,0,0]
["D0231",819,"Wheatridge Middle School",540,0,540,127,0,127,0.23519999999999999,0,0,0]
["D0231",927,"Grand Star Elementary",352,0,352,102,0,102,0.2898,0,0,0]
["D0231",936,"Trail Ridge Middle School",697,0,697,146,0,146,0.20949999999999999,0,0,0]
["D0232",825,"Clear Creek Elem",558,0,558,25,0,25,4.48E-2,0,0,0]
["D0232",829,"Horizon Elementary",355,0,355,18,0,18,5.0700000000000002E-2,0,0,0]
["D0232",832,"De Soto  High  School",979,0,979,105,0,105,0.10730000000000001,0,0,0]
["D0232",833,"Mill Valley High School",1318,0,1318,34,0,34,2.58E-2,0,0,0]
["D0232",835,"Monticello Trails Middle School",732,0,732,21,0,21,2.87E-2,0,0,0]
["D0232",836,"Lexington Trails Middle School",357,0,357,69,0,69,0.1933,0,0,0]
["D0232",837,"Starside Elem",460,0,460,132,0,132,0.28699999999999998,0,0,0]
["D0232",841,"Prairie Ridge Elementary School",482,0,482,7,0,7,1.4500000000000001E-2,0,0,0]
["D0232",842,"Mize Elementary School",455,0,455,11,0,11,2.4199999999999999E-2,0,0,0]
["D0232",843,"Riverview Elementary",475,0,475,9,0,9,1.89E-2,0,0,0]
["D0232",844,"Mill Creek Middle School",653,0,653,17,0,17,2.5999999999999999E-2,0,0,0]
["D0232",912,"Belmont Elementary School",385,0,385,25,0,25,6.4899999999999999E-2,0,0,0]
["D0232",997,"Virtual Education Program",0,0,0,0,0,0,0,0,0,0]
["D0233",845,"Olathe Northwest High School",1908,0,1908,178,0,178,9.3299999999999994E-2,0,0,0]
["D0233",846,"Regency Place Elementary",409,0,409,25,0,25,6.1100000000000002E-2,0,0,0]
["D0233",847,"Frontier Trail Middle School",686,0,686,92,0,92,0.1341,0,0,0]
["D0233",849,"Brougham Elem",309,0,309,21,0,21,6.8000000000000005E-2,{"$f":"IF(AND((J198-35%)>0,J198<50%),I198*(J198-35%)*0.7,0)","v":0},{"$f":"IF(J198>=50%,I198*10.5%,0)","v":0},{"$f":"MAX(K198,L198)","v":0}]
["D0233",850,"Central Elem",214,0,{"$f":"SUM(D199+E199)","v":214},135,0,{"$f":"SUM(G199+H199)","v":135},{"$f":"IF(ISERROR(I199/F199),0,I199/F199)","v":0.63080000000000003},0,14.2,14.2]
["D0233",851,"Indian Creek Elem",375,0,375,132,0,132,0.35199999999999998,0.2,0,0.2]
["D0233",852,"Fairview Elem",226,0,226,113,0,113,0.5,0,11.9,11.9]
["D0233",853,"Briarwood Elem",304,0,304,43,0,43,0.1414,0,0,0]
["D0233",854,"Ridgeview Elem",245,0,245,138,0,138,0.56330000000000002,0,14.5,14.5]
["D0233",855,"Walnut Grove Elem",384,0,384,80,0,80,0.20830000000000001,0,0,0]
["D0233",856,"Prairie Center Elem",381,0,381,31,0,31,8.14E-2,0,0,0]
["D0233",857,"Pioneer Trail Middle School",605,0,605,211,0,211,0.3488,0,0,0]
["D0233",858,"Washington Elem",366,0,366,219,0,219,0.59840000000000004,0,23,23]
["D0233",859,"Countryside Elementary",296,0,296,116,0,116,0.39190000000000003,3.4,0,3.4]
["D0233",860,"Westview Elem",169,0,169,104,0,104,0.61539999999999995,0,10.9,10.9]
["D0233",861,"Santa Fe Trail Middle School",661,0,661,286,0,286,0.43269999999999997,16.600000000000001,0,16.600000000000001]
["D0233",862,"Oregon Trail Middle School",657,0,657,222,0,222,0.33789999999999998,0,0,0]
["D0233",863,"Indian Trail Middle School",607,0,607,217,0,217,0.35749999999999998,1.1000000000000001,0,1.1000000000000001]
["D0233",864,"Olathe North Sr High",2093,0,2093,597,0,597,0.28520000000000001,0,0,0]
["D0233",865,"Olathe South Sr High",1944,0,1944,179,0,179,9.2100000000000001E-2,0,0,0]
["D0233",868,"Meadow Lane Elem",402,0,402,8,0,8,1.9900000000000001E-2,0,0,0]
["D0233",870,"Rolling Ridge Elem",370,0,370,168,0,168,0.4541,12.2,0,12.2]
["D0233",871,"Northview Elem",242,0,242,92,0,92,0.38019999999999998,1.9,0,1.9]
["D0233",872,"Havencroft Elem",257,0,257,109,0,109,0.42409999999999998,5.7,0,5.7]
["D0233",874,"Scarborough Elem",309,0,309,68,0,68,0.22009999999999999,0,0,0]
["D0233",875,"Heritage Elementary",334,0,334,78,0,78,0.23350000000000001,0,0,0]
["D0233",876,"Black Bob Elem",324,0,324,37,0,37,0.1142,0,0,0]
["D0233",877,"Tomahawk Elem",331,0,331,106,0,106,0.32019999999999998,0,0,0]
["D0233",885,"Olathe East Sr High",1884,0,1884,361,0,361,0.19159999999999999,0,0,0]
["D0233",913,"Mission Trail Middle School",694,0,694,43,0,43,6.2E-2,0,0,0]
["D0233",934,"Millbrooke Elementary",397,0,397,26,0,26,6.5500000000000003E-2,0,0,0]
["D0233",939,"Olathe West High School",1622,0,1622,258,0,258,0.15909999999999999,0,0,0]
["D0233",950,"Summit Trail Middle School",595,0,595,120,0,120,0.20169999999999999,0,0,0]
["D0233",953,"Canyon Creek Elementary",379,0,379,17,0,17,4.4900000000000002E-2,0,0,0]
["D0233",959,"Olathe Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0233",2781,"Green Springs Elem",250,0,250,23,0,23,9.1999999999999998E-2,0,0,0]
["D0233",2782,"Mahaffie Elem",414,0,414,100,0,100,0.24149999999999999,0,0,0]
["D0233",2783,"Pleasant Ridge Elem",287,0,287,29,0,29,0.10100000000000001,0,0,0]
["D0233",2784,"Heatherstone Elem",432,0,432,82,0,82,0.1898,0,0,0]
["D0233",2785,"Bentwood Elem",338,0,338,17,0,17,5.0299999999999997E-2,0,0,0]
["D0233",2786,"California Trail Middle School",646,0,646,43,0,43,6.6600000000000006E-2,0,0,0]
["D0233",2787,"Cedar Creek Elem",426,0,426,10,0,10,2.35E-2,0,0,0]
["D0233",2789,"Madison Place Elementary",389,0,389,42,0,42,0.108,0,0,0]
["D0233",2790,"Woodland Elem",319,0,319,40,0,40,0.12540000000000001,0,0,0]
["D0233",9300,"Sunnyside Elementary School",343,0,343,20,0,20,5.8299999999999998E-2,0,0,0]
["D0233",9301,"Chisholm Trail Middle School",637,0,637,35,0,35,5.4899999999999997E-2,0,0,0]
["D0233",9302,"Arbor Creek Elementary",396,0,396,14,0,14,3.5400000000000001E-2,0,0,0]
["D0233",9304,"Manchester Park Elementary",595,0,595,12,0,12,2.0199999999999999E-2,0,0,0]
["D0233",9305,"Clearwater Creek Elementary",532,0,532,30,0,30,5.6399999999999999E-2,0,0,0]
["D0233",9306,"Prairie Trail Middle School",724,0,724,18,0,18,2.4899999999999999E-2,0,0,0]
["D0233",9307,"Ravenwood Elementary",443,0,443,72,0,72,0.16250000000000001,0,0,0]
["D0233",9311,"Forest View Elem",463,0,463,40,0,40,8.6400000000000005E-2,0,0,0]
["D0234",898,"Eugene Ware Elem",358,0,358,183,0,183,0.51119999999999999,0,19.2,19.2]
["D0234",900,"Winfield Scott Elem",439,0,439,261,0,261,0.59450000000000003,0,27.4,27.4]
["D0234",902,"Fort Scott Middle School",442,0,442,202,0,202,0.45700000000000002,15.1,0,15.1]
["D0234",904,"Fort Scott Sr High",561,0,561,220,0,220,0.39219999999999999,6.5,0,6.5]
["D0234",989,"USD 234 Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0235",964,"Uniontown High School",200,0,200,77,0,77,0.38500000000000001,1.9,0,1.9]
["D0235",966,"West Bourbon Elementary",266,0,266,131,0,131,0.49249999999999999,13.1,0,13.1]
["D0237",1010,"Smith Center Elem",250,0,250,69,0,69,0.27600000000000002,0,0,0]
["D0237",1012,"Smith Center Jr Sr High",196,0,196,61,0,61,0.31119999999999998,0,0,0]
["D0239",1060,"Minneapolis Elementary",339,0,339,2,0,2,5.8999999999999999E-3,0,0,0]
["D0239",1064,"Minneapolis Jr-Sr High School",301,0,301,0,0,0,0,0,0,0]
["D0240",1078,"Bennington Elem",230,0,230,60,0,60,0.26090000000000002,0,0,0]
["D0240",1080,"Bennington Junior High/High School",207,0,207,47,0,47,0.2271,0,0,0]
["D0240",1088,"Tescott Elem",90,0,90,49,0,49,0.5444,0,5.0999999999999996,5.0999999999999996]
["D0240",1090,"Tescott Junior High/High School",66,0,66,22,0,22,0.33329999999999999,0,0,0]
["D0241",1104,"Sharon Springs Elem",126,0,126,29,0,29,0.23019999999999999,{"$f":"IF(AND((J262-35%)>0,J262<50%),I262*(J262-35%)*0.7,0)","v":0},{"$f":"IF(J262>=50%,I262*10.5%,0)","v":0},{"$f":"MAX(K262,L262)","v":0}]
["D0241",1106,"Wallace County High",58,0,{"$f":"SUM(D263+E263)","v":58},10,0,{"$f":"SUM(G263+H263)","v":10},{"$f":"IF(ISERROR(I263/F263),0,I263/F263)","v":0.1724},0,0,0]
["D0242",1120,"Weskan Elem",73,0,73,14,0,14,0.1918,0,0,0]
["D0242",1122,"Weskan High",31,0,31,10,0,10,0.3226,0,0,0]
["D0243",1134,"Lebo Elem",132,0,132,42,0,42,0.31819999999999998,0,0,0]
["D0243",1136,"Lebo High",114,0,114,24,0,24,0.21049999999999999,0,0,0]
["D0243",1138,"Waverly Elem",123,0,123,34,0,34,0.27639999999999998,0,0,0]
["D0243",1140,"Waverly High",94,0,94,32,0,32,0.34039999999999998,0,0,0]
["D0244",1154,"Burlington High",266,0,266,68,0,68,0.25559999999999999,0,0,0]
["D0244",1163,"Burlington Elementary School",293,0,293,87,0,87,0.2969,0,0,0]
["D0244",1165,"Burlington Middle School 5 - 8",255,0,255,84,0,84,0.32940000000000003,0,0,0]
["D0245",1176,"Southern Coffey County High School",50,0,50,15,0,15,0.3,0,0,0]
["D0245",1178,"Southern Coffey County Elementary",80,0,80,37,0,37,0.46250000000000002,2.9,0,2.9]
["D0245",1182,"Southern Coffey County Middle School",31,0,31,18,0,18,0.5806,0,1.9,1.9]
["D0246",1194,"Northeast Elem",327,0,327,190,0,190,0.58099999999999996,0,20,20]
["D0246",1197,"Northeast Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0246",1198,"North East High",137,0,137,66,0,66,0.48180000000000001,6.1,0,6.1]
["D0247",1220,"Southeast Middle School",132,0,132,62,0,62,0.46970000000000001,5.2,0,5.2]
["D0247",1230,"Southeast High",150,0,150,75,0,75,0.5,0,7.9,7.9]
["D0247",1232,"Southeast Elementary School",162,0,162,92,0,92,0.56789999999999996,0,9.6999999999999993,9.6999999999999993]
["D0248",1258,"R V Haderlein Elem",469,0,469,162,0,162,0.34539999999999998,0,0,0]
["D0248",1260,"Girard Middle",214,0,214,87,0,87,0.40649999999999997,3.4,0,3.4]
["D0248",1262,"Girard High",319,0,319,95,0,95,0.29780000000000001,0,0,0]
["D0249",1287,"Frank Layden Elem",437,0,437,125,0,125,0.28599999999999998,0,0,0]
["D0249",1291,"Frontenac Jr. High",217,0,217,52,0,52,0.23960000000000001,0,0,0]
["D0249",1293,"Frontenac Sr. High School",276,0,276,61,0,61,0.221,0,0,0]
["D0250",1302,"Geo E Nettels Elem",274,0,274,106,0,106,0.38690000000000002,2.7,0,2.7]
["D0250",1304,"Lakeside Elem",446,0,446,244,0,244,0.54710000000000003,0,25.6,25.6]
["D0250",1307,"Meadowlark Elementary",381,0,381,260,0,260,0.68240000000000001,0,27.3,27.3]
["D0250",1310,"Westside Elem",467,0,467,313,0,313,0.67020000000000002,0,32.9,32.9]
["D0250",1314,"Pittsburg Middle School",743,0,743,416,0,416,0.55989999999999995,0,43.7,43.7]
["D0250",1316,"Pittsburg High",943,0,943,472,0,472,0.50049999999999994,0,49.6,49.6]
["D0251",1350,"NLC Elementary School",207,0,207,73,0,73,0.35270000000000001,0.1,0,0.1]
["D0251",1358,"Northern Heights",110,0,110,34,0,34,0.30909999999999999,0,0,0]
["D0252",1382,"Hartford Jr./Sr. High School",110,0,110,67,0,67,0.60909999999999997,0,7,7]
["D0252",1388,"Neosho Rapids Elementary",109,0,109,55,0,55,0.50460000000000005,0,5.8,5.8]
["D0252",1392,"Olpe Elementary",158,0,158,32,0,32,0.20250000000000001,0,0,0]
["D0252",1394,"Olpe Jr./Sr. High School",139,0,139,22,0,22,0.1583,0,0,0]
["D0253",1414,"Village Elem",367,0,367,129,0,129,0.35149999999999998,0.1,0,0.1]
["D0253",1416,"Walnut Elem",276,0,276,108,0,108,0.39129999999999998,3.1,0,3.1]
["D0253",1418,"W A White Elem",211,0,211,125,0,125,0.59240000000000004,0,13.1,13.1]
["D0253",1422,"Emporia Middle School",938,0,938,415,0,415,0.44240000000000002,26.8,0,26.8]
["D0253",1424,"Emporia High",1461,0,1461,469,0,469,0.32100000000000001,0,0,0]
["D0253",1428,"Logan Ave Elem",218,0,218,121,0,121,0.55500000000000005,0,12.7,12.7]
["D0253",1429,"Riverside Elementary",391,0,391,220,0,220,0.56269999999999998,0,23.1,23.1]
["D0253",1430,"Timmerman Elementary",348,0,348,87,0,87,0.25,0,0,0]
["D0254",1472,"Medicine Lodge Grade School",256,0,256,93,0,93,0.36330000000000001,0.9,0,0.9]
["D0254",1475,"Medicine Lodge Jr/Sr High School",219,0,219,49,0,49,0.22370000000000001,0,0,0]
["D0255",1503,"South Barber Pre-K-6",129,0,129,38,0,38,0.29459999999999997,0,0,0]
["D0255",1504,"South Barber 7-12",87,0,87,25,0,25,0.28739999999999999,0,0,0]
["D0256",1535,"Marmaton Valley Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0256",1536,"Marmaton Valley Elem",111,0,111,44,0,44,0.39639999999999997,1.4,0,1.4]
["D0256",1538,"Marmaton Valley High",134,0,134,41,0,41,0.30599999999999999,0,0,0]
["D0257",1556,"Jefferson Elem",138,0,138,73,0,73,0.52900000000000003,0,7.7,7.7]
["D0257",1558,"Lincoln Elem",151,0,151,70,0,70,0.46360000000000001,5.6,0,5.6]
["D0257",1560,"McKinley Elem",139,0,139,72,0,72,0.51800000000000002,0,7.6,7.6]
["D0257",1561,"Iola High School Virtual",0,0,0,0,0,0,0,0,0,0]
["D0257",1562,"Iola Middle School",326,0,326,159,0,159,0.48770000000000002,15.3,0,15.3]
["D0257",1564,"Iola Sr High",336,0,336,120,0,120,0.35709999999999997,0.6,0,0.6]
["D0258",1592,"Humboldt High School",188,0,188,59,0,59,0.31380000000000002,0,0,0]
["D0258",1596,"Humboldt Elementary School",306,0,306,110,0,110,0.35949999999999999,0.7,0,0.7]
["D0258",1598,"Humboldt Virtual Education",0,0,0,0,0,0,0,0,0,0]
["D0258",1600,"Humboldt Middle School",153,0,153,61,0,61,0.3987,2.1,0,2.1]
["D0259",1613,"Education Imagine Academy",0,0,0,0,0,0,0,0,0,0]
["D0259",1614,"Adams Elem",389,0,389,333,0,333,0.85599999999999998,{"$f":"IF(AND((J326-35%)>0,J326<50%),I326*(J326-35%)*0.7,0)","v":0},{"$f":"IF(J326>=50%,I326*10.5%,0)","v":35},{"$f":"MAX(K326,L326)","v":35}]
["D0259",1617,"Marshall Middle School",495,0,{"$f":"SUM(D327+E327)","v":495},393,0,{"$f":"SUM(G327+H327)","v":393},{"$f":"IF(ISERROR(I327/F327),0,I327/F327)","v":0.79390000000000005},0,41.3,41.3]
["D0259",1618,"Allen Elem",473,0,473,367,0,367,0.77590000000000003,0,38.5,38.5]
["D0259",1622,"Benton Elem",297,0,297,158,0,158,0.53200000000000003,0,16.600000000000001,16.600000000000001]
["D0259",1623,"Beech Elem",484,0,484,314,0,314,0.64880000000000004,0,33,33]
["D0259",1624,"Black Traditional Magnet Elem",334,0,334,223,0,223,0.66769999999999996,0,23.4,23.4]
["D0259",1625,"Gordon Parks Academy",415,0,415,275,0,275,0.66269999999999996,0,28.9,28.9]
["D0259",1627,"Mead Middle School",555,0,555,433,0,433,0.7802,0,45.5,45.5]
["D0259",1628,"Jackson Elementary",353,0,353,244,0,244,0.69120000000000004,0,25.6,25.6]
["D0259",1634,"Buckner Performing Arts Magnet Elem",317,0,317,213,0,213,0.67190000000000005,0,22.4,22.4]
["D0259",1636,"Caldwell Elem",422,0,422,336,0,336,0.79620000000000002,0,35.299999999999997,35.299999999999997]
["D0259",1640,"Cessna Elem",373,0,373,279,0,279,0.748,0,29.3,29.3]
["D0259",1644,"Chisholm Trail Elem",412,0,412,190,0,190,0.4612,14.8,0,14.8]
["D0259",1646,"Clark Elem",292,0,292,239,0,239,0.81850000000000001,0,25.1,25.1]
["D0259",1648,"Cleaveland Traditional Magnet Elementary",230,0,230,124,0,124,0.53910000000000002,0,13,13]
["D0259",1649,"Wichita Learning Center",89,0,89,0,0,0,0,0,0,0]
["D0259",1650,"Cloud Elem",524,0,524,426,0,426,0.81299999999999994,0,44.7,44.7]
["D0259",1652,"College Hill Elem",365,0,365,204,0,204,0.55889999999999995,0,21.4,21.4]
["D0259",1653,"Colvin Elem",606,0,606,536,0,536,0.88449999999999995,0,56.3,56.3]
["D0259",1658,"Earhart Environ Magnet Elem",428,0,428,180,0,180,0.42059999999999997,8.9,0,8.9]
["D0259",1660,"Enterprise Elem",452,0,452,315,0,315,0.69689999999999996,0,33.1,33.1]
["D0259",1662,"Dodge Literacy Magnet",491,0,491,331,0,331,0.67410000000000003,0,34.799999999999997,34.799999999999997]
["D0259",1663,"Ortiz Elementary School",319,0,319,256,0,256,0.80249999999999999,0,26.9,26.9]
["D0259",1664,"Christa McAuliffe Academy",879,0,879,167,0,167,0.19,0,0,0]
["D0259",1669,"Bryant Opportunity Academy",33,0,33,29,0,29,0.87880000000000003,0,3,3]
["D0259",1674,"Franklin Elem",334,0,334,226,0,226,0.67659999999999998,0,23.7,23.7]
["D0259",1677,"Gammon Elem",409,0,409,284,0,284,0.69440000000000002,0,29.8,29.8]
["D0259",1678,"Gardiner Elem",407,0,407,315,0,315,0.77400000000000002,0,33.1,33.1]
["D0259",1684,"Griffith Elem",442,0,442,342,0,342,0.77380000000000004,0,35.9,35.9]
["D0259",1686,"Price-Harris Communications Magnet",398,0,398,182,0,182,0.45729999999999998,13.7,0,13.7]
["D0259",1688,"Harry Street Elem",364,0,364,308,0,308,0.84619999999999995,0,32.299999999999997,32.299999999999997]
["D0259",1690,"Hyde Intl Studies/Commun Elem Magnet",276,0,276,67,0,67,0.24279999999999999,0,0,0]
["D0259",1693,"Spaght Multimedia Magnet",442,0,442,410,0,410,0.92759999999999998,0,43.1,43.1]
["D0259",1694,"Irving Elementary",315,0,315,262,0,262,0.83169999999999999,0,27.5,27.5]
["D0259",1695,"Isely Traditional Magnet Elem",596,0,596,202,0,202,0.33889999999999998,0,0,0]
["D0259",1698,"Jefferson Elem",340,0,340,294,0,294,0.86470000000000002,0,30.9,30.9]
["D0259",1704,"Kelly Liberal Arts Academy",390,0,390,270,0,270,0.69230000000000003,0,28.4,28.4]
["D0259",1706,"Kensler Elem",499,0,499,288,0,288,0.57720000000000005,0,30.2,30.2]
["D0259",1708,"Bostic Traditional Magnet Elem",279,0,279,82,0,82,0.29389999999999999,0,0,0]
["D0259",1710,"Enders STEM and Leadership Magnet",396,0,396,248,0,248,0.62629999999999997,0,26,26]
["D0259",1712,"Lawrence Elem",394,0,394,268,0,268,0.68020000000000003,0,28.1,28.1]
["D0259",1715,"Levy Sp Ed Center",79,0,79,54,0,54,0.6835,0,5.7,5.7]
["D0259",1718,"Linwood Elementary",425,0,425,336,0,336,0.79059999999999997,0,35.299999999999997,35.299999999999997]
["D0259",1724,"L'Ouverture Computer Technology Magnet",252,0,252,195,0,195,0.77380000000000004,0,20.5,20.5]
["D0259",1736,"McCollom Elem",311,0,311,124,0,124,0.3987,4.2,0,4.2]
["D0259",1740,"McLean Science/Tech Magnet Elem",238,0,238,105,0,105,0.44119999999999998,6.7,0,6.7]
["D0259",1744,"Minneha Core Knowledge Elem",544,0,544,292,0,292,0.53680000000000005,0,30.7,30.7]
["D0259",1746,"Mueller Aerospace/Engineering Discovery Magne",362,0,362,320,0,320,0.88400000000000001,0,33.6,33.6]
["D0259",1754,"O K Elem",297,0,297,154,0,154,0.51849999999999996,0,16.2,16.2]
["D0259",1756,"Park Elementary",286,0,286,233,0,233,0.81469999999999998,0,24.5,24.5]
["D0259",1758,"Payne Elem",259,0,259,205,0,205,0.79149999999999998,0,21.5,21.5]
["D0259",1760,"Peterson Elem",347,0,347,144,0,144,0.41499999999999998,6.6,0,6.6]
["D0259",1766,"Riverside Leadership Magnet Elementary",188,0,188,64,0,64,0.34039999999999998,0,0,0]
["D0259",1772,"Seltzer Elem",477,0,477,215,0,215,0.45069999999999999,15.2,0,15.2]
["D0259",1778,"Pleasant Valley Elem",311,0,311,228,0,228,0.73309999999999997,0,23.9,23.9]
["D0259",1780,"Sowers Alternative High School",65,0,65,47,0,47,0.72309999999999997,0,4.9000000000000004,4.9000000000000004]
["D0259",1782,"Stanley Elem",366,0,366,280,0,280,0.76500000000000001,0,29.4,29.4]
["D0259",1785,"Stucky Middle School",632,0,632,346,0,346,0.54749999999999999,0,36.299999999999997,36.299999999999997]
["D0259",1790,"Washington Accelerated Learning Elem",445,0,445,381,0,381,0.85619999999999996,0,40,40]
["D0259",1792,"Wells Alternative Middle School",38,0,38,31,0,31,0.81579999999999997,0,3.3,3.3]
["D0259",1796,"White Elem",409,0,409,317,0,317,0.77510000000000001,0,33.299999999999997,33.299999999999997]
["D0259",1798,"Anderson Elem",526,0,526,409,0,409,0.77759999999999996,0,42.9,42.9]
["D0259",1800,"Woodland Health / Wellness Magnet Elem",343,0,343,255,0,255,0.74339999999999995,0,26.8,26.8]
["D0259",1802,"Woodman Elem",580,0,580,418,0,418,0.72070000000000001,0,43.9,43.9]
["D0259",1804,"Allison Traditional Magnet Middle",560,0,560,254,0,254,0.4536,{"$f":"IF(AND((J390-35%)>0,J390<50%),I390*(J390-35%)*0.7,0)","v":18.399999999999999},{"$f":"IF(J390>=50%,I390*10.5%,0)","v":0},{"$f":"MAX(K390,L390)","v":18.399999999999999}]
["D0259",1806,"Brooks Magnet Middle School",532,0,{"$f":"SUM(D391+E391)","v":532},330,0,{"$f":"SUM(G391+H391)","v":330},{"$f":"IF(ISERROR(I391/F391),0,I391/F391)","v":0.62029999999999996},0,34.700000000000003,34.700000000000003]
["D0259",1808,"Curtis Middle School",849,0,849,701,0,701,0.82569999999999999,0,73.599999999999994,73.599999999999994]
["D0259",1810,"Coleman Middle School",425,0,425,285,0,285,0.67059999999999997,0,29.9,29.9]
["D0259",1812,"Hadley Middle School",608,0,608,441,0,441,0.72529999999999994,0,46.3,46.3]
["D0259",1814,"Hamilton Middle School",594,0,594,461,0,461,0.77610000000000001,0,48.4,48.4]
["D0259",1817,"Jardine Technology Middle Magnet",527,0,527,457,0,457,0.86719999999999997,0,48,48]
["D0259",1818,"Horace Mann Dual Language Magnet",602,0,602,408,0,408,0.67769999999999997,0,42.8,42.8]
["D0259",1823,"Northeast Magnet High School",667,0,667,276,0,276,0.4138,12.3,0,12.3]
["D0259",1824,"Mayberry Cultural and Fine Arts Magnet Middle",626,0,626,365,0,365,0.58309999999999995,0,38.299999999999997,38.299999999999997]
["D0259",1828,"Pleasant Valley Middle School",636,0,636,212,0,212,0.33329999999999999,0,0,0]
["D0259",1830,"Robinson Middle School",785,0,785,376,0,376,0.47899999999999998,34,0,34]
["D0259",1833,"Wilbur Middle School",815,0,815,425,0,425,0.52149999999999996,0,44.6,44.6]
["D0259",1834,"Truesdell Middle School",974,0,974,739,0,739,0.75870000000000004,0,77.599999999999994,77.599999999999994]
["D0259",1836,"East High",2237,0,2237,1484,0,1484,0.66339999999999999,0,155.80000000000001,155.80000000000001]
["D0259",1837,"Wichita Alternative High",94,0,94,48,0,48,0.51060000000000005,0,5,5]
["D0259",1838,"North High",2149,0,2149,1546,0,1546,0.71940000000000004,0,162.30000000000001,162.30000000000001]
["D0259",1840,"South High",1698,0,1698,1269,0,1269,0.74729999999999996,0,133.19999999999999,133.19999999999999]
["D0259",1842,"Southeast High",2046,0,2046,1221,0,1221,0.5968,0,128.19999999999999,128.19999999999999]
["D0259",1844,"West High",1307,0,1307,1021,0,1021,0.78120000000000001,0,107.2,107.2]
["D0259",1846,"Heights High",1232,0,1232,653,0,653,0.53,0,68.599999999999994,68.599999999999994]
["D0259",1847,"Northwest High",1363,0,1363,587,0,587,0.43070000000000003,33.200000000000003,0,33.200000000000003]
["D0259",1948,"Chisholm Life Skills Center",73,0,73,49,0,49,0.67120000000000002,0,5.0999999999999996,5.0999999999999996]
["D0260",1926,"Derby Middle Sch",945,0,945,337,0,337,0.35659999999999997,1.6,0,1.6]
["D0260",1927,"El Paso Elem",265,0,265,89,0,89,0.33579999999999999,0,0,0]
["D0260",1928,"Oaklawn Elem",222,0,222,168,0,168,0.75680000000000003,0,17.600000000000001,17.600000000000001]
["D0260",1930,"Paul B Cooper Elem",250,0,250,167,0,167,0.66800000000000004,0,17.5,17.5]
["D0260",1934,"Swaney Elem",382,0,382,163,0,163,0.42670000000000002,8.8000000000000007,0,8.8000000000000007]
["D0260",1936,"Wineteer Elem",373,0,373,128,0,128,0.34320000000000001,0,0,0]
["D0260",1941,"Derby Hills Elem",381,0,381,112,0,112,0.29399999999999998,0,0,0]
["D0260",1942,"Derby High School",2138,0,2138,672,0,672,0.31430000000000002,0,0,0]
["D0260",1944,"Tanglewood Elem",642,0,642,98,0,98,0.15260000000000001,0,0,0]
["D0260",1945,"Park Hill Elementary",405,0,405,80,0,80,0.19750000000000001,0,0,0]
["D0260",1976,"Derby North Middle School",793,0,793,278,0,278,0.35060000000000002,0.1,0,0.1]
["D0260",2106,"Stone Creek Elementary",402,0,402,78,0,78,0.19400000000000001,0,0,0]
["D0260",2297,"Derby Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0261",1955,"Haysville West Middle School",524,0,524,221,0,221,0.42180000000000001,11.1,0,11.1]
["D0261",1956,"Campus High Haysville",1871,0,1871,666,0,666,0.35599999999999998,2.8,0,2.8]
["D0261",1958,"Haysville Middle School",756,0,756,318,0,318,0.42059999999999997,15.7,0,15.7]
["D0261",1960,"Freeman Elem",398,0,398,154,0,154,0.38690000000000002,4,0,4]
["D0261",1961,"Prairie Elementary School",445,0,445,219,0,219,0.49209999999999998,21.8,0,21.8]
["D0261",1964,"Nelson Elem",470,0,470,180,0,180,0.38300000000000001,4.2,0,4.2]
["D0261",1965,"Ruth Clark Elementary K-5",331,0,331,139,0,139,0.4199,6.8,0,6.8]
["D0261",1966,"Oatville Elem",398,0,398,144,0,144,0.36180000000000001,1.2,0,1.2]
["D0261",1968,"Rex Elem",472,0,472,186,0,186,0.39410000000000001,5.7,0,5.7]
["D0262",1977,"Valley Center Intermediate School",465,0,465,108,0,108,0.23230000000000001,0,0,0]
["D0262",1980,"Abilene Elem",234,0,234,54,0,54,0.23080000000000001,0,0,0]
["D0262",1981,"Wheatland Elem",346,0,346,101,0,101,0.29189999999999999,0,0,0]
["D0262",1984,"West Elem",287,0,287,72,0,72,0.25090000000000001,0,0,0]
["D0262",1985,"Valley Center Middle School",736,0,736,193,0,193,0.26219999999999999,0,0,0]
["D0262",1986,"Valley Center High",944,0,944,184,0,184,0.19489999999999999,0,0,0]
["D0262",2007,"The Learning Center",0,0,0,0,0,0,0,0,0,0]
["D0263",1992,"Mulvane Elem W D Munson",408,0,408,115,0,115,0.28189999999999998,0,0,0]
["D0263",1996,"Mulvane High",553,0,553,115,0,115,0.20799999999999999,0,0,0]
["D0263",1997,"Mulvane Middle School",413,0,413,84,0,84,0.2034,0,0,0]
["D0263",1998,"Mulvane Grade School",390,0,390,89,0,89,0.22819999999999999,0,0,0]
["D0264",2011,"Clearwater Elementary West",318,0,318,74,0,74,0.23269999999999999,0,0,0]
["D0264",2012,"Clearwater Intermediate - Middle School",441,0,441,90,0,90,0.2041,0,0,0]
["D0264",2014,"Clearwater High",360,0,360,60,0,60,0.16669999999999999,0,0,0]
["D0265",2025,"Clark Davidson Elem",425,0,425,95,0,95,0.2235,0,0,0]
["D0265",2026,"Oak Street Elementary School K-4",365,0,365,49,0,49,0.13420000000000001,0,0,0]
["D0265",2027,"Goddard Middle School",531,0,531,80,0,80,0.1507,0,0,0]
["D0265",2028,"Challenger Intermediate School",424,0,424,80,0,80,0.18870000000000001,0,0,0]
["D0265",2029,"Dwight D. Eisenhower Middle School",633,0,633,61,0,61,9.64E-2,0,0,0]
["D0265",2030,"Goddard High",894,0,894,145,0,145,0.16220000000000001,{"$f":"IF(AND((J454-35%)>0,J454<50%),I454*(J454-35%)*0.7,0)","v":0},{"$f":"IF(J454>=50%,I454*10.5%,0)","v":0},{"$f":"MAX(K454,L454)","v":0}]
["D0265",2033,"Amelia Earhart Elementary School",483,0,{"$f":"SUM(D455+E455)","v":483},68,0,{"$f":"SUM(G455+H455)","v":68},{"$f":"IF(ISERROR(I455/F455),0,I455/F455)","v":0.14080000000000001},0,0,0]
["D0265",2034,"Discovery Intermediate School",454,0,454,51,0,51,0.1123,0,0,0]
["D0265",2035,"Explorer Elementary School",494,0,494,71,0,71,0.14369999999999999,0,0,0]
["D0265",2069,"Apollo Elementary School",530,0,530,71,0,71,0.13400000000000001,0,0,0]
["D0265",2073,"Eisenhower High School",960,0,960,102,0,102,0.10630000000000001,0,0,0]
["D0265",2188,"USD 265 - Goddard Virtual School",1,0,1,0,0,0,0,0,0,0]
["D0266",2043,"Pray-Woodman Elementary",481,0,481,64,0,64,0.1331,0,0,0]
["D0266",2044,"Maize Middle School",711,0,711,97,0,97,0.13639999999999999,0,0,0]
["D0266",2045,"Maize South Elementary",531,0,531,61,0,61,0.1149,0,0,0]
["D0266",2046,"Maize Elementary",412,0,412,52,0,52,0.12620000000000001,0,0,0]
["D0266",2047,"Maize South Middle School",534,0,534,66,0,66,0.1236,0,0,0]
["D0266",2050,"Maize Sr High",1227,0,1227,164,0,164,0.13370000000000001,0,0,0]
["D0266",2051,"Maize Central Elementary",511,0,511,63,0,63,0.12330000000000001,0,0,0]
["D0266",2052,"Maize South High School",1111,0,1111,103,0,103,9.2700000000000005E-2,0,0,0]
["D0266",2075,"Vermillion Elementary School",643,0,643,91,0,91,0.14149999999999999,0,0,0]
["D0266",2076,"Maize Virtual Preparatory School",0,0,0,0,0,0,0,0,0,0]
["D0266",2161,"Maize Intermediate School",634,0,634,101,0,101,0.1593,0,0,0]
["D0266",2162,"Maize South Intermediate School",497,0,497,62,0,62,0.12470000000000001,0,0,0]
["D0267",2062,"Andale Elem-Middle",412,0,412,43,0,43,0.10440000000000001,0,0,0]
["D0267",2064,"Andale High",366,0,366,23,0,23,6.2799999999999995E-2,0,0,0]
["D0267",2066,"Colwich Elem",234,0,234,80,0,80,0.34189999999999998,0,0,0]
["D0267",2068,"Garden Plain Elem",396,0,396,77,0,77,0.19439999999999999,0,0,0]
["D0267",2070,"Garden Plain High",168,0,168,18,0,18,0.1071,0,0,0]
["D0267",2071,"St. Marks School",325,0,325,39,0,39,0.12,0,0,0]
["D0268",2090,"Cheney Elem",370,0,370,73,0,73,0.1973,0,0,0]
["D0268",2091,"Cheney Middle School  6-8",170,0,170,38,0,38,0.2235,0,0,0]
["D0268",2092,"Cheney High",252,0,252,43,0,43,0.1706,0,0,0]
["D0269",2110,"Palco Jr. High",16,0,16,5,0,5,0.3125,0,0,0]
["D0269",2115,"Damar Elementary School",37,0,37,15,0,15,0.40539999999999998,0.6,0,0.6]
["D0269",2116,"Palco High",29,0,29,7,0,7,0.2414,0,0,0]
["D0270",2136,"Plainville Elem",176,0,176,49,0,49,0.27839999999999998,0,0,0]
["D0270",2138,"Plainville High",166,0,166,29,0,29,0.17469999999999999,0,0,0]
["D0271",2156,"Stockton Elem",200,0,200,52,0,52,0.26,0,0,0]
["D0271",2158,"Stockton High",117,0,117,30,0,30,0.25640000000000002,0,0,0]
["D0272",2171,"Lakeside Elementary",130,0,130,50,0,50,0.3846,1.2,0,1.2]
["D0272",2176,"Lakeside Junior/Senior High School",141,0,141,47,0,47,0.33329999999999999,0,0,0]
["D0272",2179,"Tipton Community School",48,0,48,3,0,3,6.25E-2,0,0,0]
["D0273",2214,"Beloit Elem",463,0,463,143,0,143,0.30890000000000001,0,0,0]
["D0273",2218,"Beloit Jr-Sr High",329,0,329,92,0,92,0.27960000000000002,0,0,0]
["D0274",2262,"Oakley Elem",160,0,160,46,0,46,0.28749999999999998,0,0,0]
["D0274",2266,"Oakley Sr High",125,0,125,39,0,39,0.312,0,0,0]
["D0274",2268,"Oakley Middle School",136,0,136,42,0,42,0.30880000000000002,0,0,0]
["D0275",2286,"Winona Elem",52,0,52,9,0,9,0.1731,0,0,0]
["D0275",2288,"Winona High",22,0,22,5,0,5,0.2273,0,0,0]
["D0281",2407,"Hill City Junior-Senior High",173,0,173,56,0,56,0.32369999999999999,0,0,0]
["D0281",2412,"Hill City Elem",211,0,211,76,0,76,0.36020000000000002,0.5,0,0.5]
["D0282",2436,"West Elk Schools",367,0,367,182,0,182,0.49590000000000001,18.600000000000001,0,18.600000000000001]
["D0282",2437,"West Elk Virtual Academy ",8,0,8,0,0,0,0,0,0,0]
["D0283",2470,"Elk Valley Elementary",59,0,59,33,0,33,0.55930000000000002,0,3.5,3.5]
["D0283",2472,"Elk Valley High School",41,0,41,31,0,31,0.75609999999999999,0,3.3,3.3]
["D0284",2489,"Chase County Junior Senior High School",156,0,156,47,0,47,0.30130000000000001,0,0,0]
["D0284",2491,"Chase County Elementary School",199,0,199,50,0,50,0.25130000000000002,0,0,0]
["D0285",2518,"Cedar Vale Elem",64,0,64,15,0,15,0.2344,0,0,0]
["D0285",2520,"Cedar Vale High",65,0,65,32,0,32,0.49230000000000002,3.2,0,3.2]
["D0286",2544,"Sedan Elem",193,0,193,116,0,116,0.60099999999999998,0,12.2,12.2]
["D0286",2546,"Sedan High",188,0,188,87,0,87,0.46279999999999999,6.9,0,6.9]
["D0287",2559,"Appanoose Elementary School",179,0,179,37,0,37,0.20669999999999999,0,0,0]
["D0287",2563,"West Franklin Middle School",136,0,136,45,0,45,0.33090000000000003,0,0,0]
["D0287",2564,"Williamsburg Elementary School",119,0,119,33,0,33,0.27729999999999999,0,0,0]
["D0287",2569,"West Franklin High School",203,0,203,54,0,54,0.26600000000000001,0,0,0]
["D0288",2584,"Central Heights High",276,0,276,95,0,95,0.34420000000000001,0,0,0]
["D0288",2585,"Central Heights Elem",237,0,237,81,0,81,0.34179999999999999,0,0,0]
["D0289",2620,"Wellsville Elem",329,0,329,84,0,84,0.25530000000000003,0,0,0]
["D0289",2621,"Wellsville Middle School",201,0,201,50,0,50,0.24879999999999999,{"$f":"IF(AND((J518-35%)>0,J518<50%),I518*(J518-35%)*0.7,0)","v":0},{"$f":"IF(J518>=50%,I518*10.5%,0)","v":0},{"$f":"MAX(K518,L518)","v":0}]
["D0289",2622,"Wellsville High",229,0,{"$f":"SUM(D519+E519)","v":229},48,0,{"$f":"SUM(G519+H519)","v":48},{"$f":"IF(ISERROR(I519/F519),0,I519/F519)","v":0.20960000000000001},0,0,0]
["D0290",2644,"Garfield Elem",356,0,356,131,0,131,0.36799999999999999,1.7,0,1.7]
["D0290",2648,"Lincoln Elem",336,0,336,166,0,166,0.49399999999999999,16.7,0,16.7]
["D0290",2650,"Ottawa Middle School",513,0,513,184,0,184,0.35870000000000002,1.1000000000000001,0,1.1000000000000001]
["D0290",2652,"Ottawa Sr High",730,0,730,214,0,214,0.29320000000000002,0,0,0]
["D0290",2658,"Sunflower Elementary School",316,0,316,119,0,119,0.37659999999999999,2.2000000000000002,0,2.2000000000000002]
["D0290",2659,"Ottawa Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0291",2666,"Grinnell Grade School",31,0,31,10,0,10,0.3226,0,0,0]
["D0291",2671,"Grinnell Middle School",15,0,15,7,0,7,0.4667,0.6,0,0.6]
["D0292",2689,"Wheatland Elementary School",35,0,35,9,0,9,0.2571,0,0,0]
["D0292",2691,"Wheatland High School",37,0,37,11,0,11,0.29730000000000001,0,0,0]
["D0293",2710,"Quinter Elem",180,0,180,31,0,31,0.17219999999999999,0,0,0]
["D0293",2712,"Quinter Jr-Sr High",133,0,133,16,0,16,0.1203,0,0,0]
["D0294",2738,"Oberlin Elem",241,0,241,87,0,87,0.36099999999999999,0.7,0,0.7]
["D0294",2740,"Decatur Community Jr/Sr High",138,0,138,41,0,41,0.29709999999999998,0,0,0]
["D0297",2812,"St Francis Elem",147,0,147,33,0,33,0.22450000000000001,0,0,0]
["D0297",2816,"St Francis High",139,0,139,45,0,45,0.32369999999999999,0,0,0]
["D0298",2840,"Lincoln Elem",149,0,149,51,0,51,0.34229999999999999,0,0,0]
["D0298",2842,"Lincoln Jr/Sr High",175,0,175,54,0,54,0.30859999999999999,0,0,0]
["D0299",2860,"Lucas/Sylvan Elementary Unified",119,0,119,38,0,38,0.31929999999999997,0,0,0]
["D0299",2861,"Sylvan-Lucas Unified Jr. sr",120,0,120,27,0,27,0.22500000000000001,0,0,0]
["D0300",2890,"South Central High School",74,0,74,16,0,16,0.2162,0,0,0]
["D0300",2892,"South Central Elementary School",171,0,171,62,0,62,0.36259999999999998,0.5,0,0.5]
["D0300",2894,"South Central Middle School",69,0,69,20,0,20,0.28989999999999999,0,0,0]
["D0303",2948,"Ness City Elem",139,0,139,40,0,40,0.2878,0,0,0]
["D0303",2952,"Ness City High",143,0,143,55,0,55,0.3846,1.3,0,1.3]
["D0305",2985,"Coronado Elem",406,0,406,143,0,143,0.35220000000000001,0.2,0,0.2]
["D0305",2994,"Heusner Elem",395,0,395,163,0,163,0.41270000000000001,7.2,0,7.2]
["D0305",3000,"Meadowlark Ridge Elem",415,0,415,101,0,101,0.24340000000000001,0,0,0]
["D0305",3002,"Oakdale Elem",298,0,298,185,0,185,0.62080000000000002,0,19.399999999999999,19.399999999999999]
["D0305",3008,"Schilling Elem",374,0,374,233,0,233,0.623,0,24.5,24.5]
["D0305",3014,"Stewart Elem",413,0,413,107,0,107,0.2591,0,0,0]
["D0305",3018,"Sunset Elem",358,0,358,201,0,201,0.5615,0,21.1,21.1]
["D0305",3020,"Cottonwood Elementary School",390,0,390,266,0,266,0.68210000000000004,0,27.9,27.9]
["D0305",3022,"Lakewood Middle School",720,0,720,345,0,345,0.47920000000000001,31.2,0,31.2]
["D0305",3023,"Salina Virtual Innovation Academy",0,0,0,0,0,0,0,0,0,0]
["D0305",3024,"Salina South Middle",834,0,834,376,0,376,0.45079999999999998,26.5,0,26.5]
["D0305",3026,"Salina High Central",1003,0,1003,430,0,430,0.42870000000000003,23.7,0,23.7]
["D0305",3027,"Salina High South",1036,0,1036,384,0,384,0.37069999999999997,5.6,0,5.6]
["D0306",3052,"Southeast Saline High",336,0,336,51,0,51,0.15179999999999999,0,0,0]
["D0306",3056,"Southeast Saline Elem",345,0,345,51,0,51,0.14779999999999999,0,0,0]
["D0307",3080,"Ell-Saline Middle/High School",197,0,197,43,0,43,0.21829999999999999,0,0,0]
["D0307",3082,"Ell-Saline Elementary",222,0,222,48,0,48,0.2162,0,0,0]
["D0308",3101,"Hutchinson Magnet School at Allen",245,0,245,124,0,124,0.50609999999999999,0,13,13]
["D0308",3106,"Faris Elementary",267,0,267,197,0,197,0.73780000000000001,0,20.7,20.7]
["D0308",3108,"Graber Elementary",274,0,274,156,0,156,0.56930000000000003,0,16.399999999999999,16.399999999999999]
["D0308",3114,"Lincoln Elementary School",232,0,232,177,0,177,0.76290000000000002,0,18.600000000000001,18.600000000000001]
["D0308",3116,"McCandless Elementary",204,0,204,153,0,153,0.75,0,16.100000000000001,16.100000000000001]
["D0308",3118,"Morgan Elementary",385,0,385,176,0,176,0.45710000000000001,13.2,0,13.2]
["D0308",3124,"Wiley Elementary",285,0,285,123,0,123,0.43159999999999998,7,0,7]
["D0308",3130,"Hutchinson Middle School 8",307,0,307,165,0,165,0.53749999999999998,0,17.3,17.3]
["D0308",3134,"Hutchinson High School",1325,0,1325,706,0,706,0.53280000000000005,0,74.099999999999994,74.099999999999994]
["D0308",3139,"Hutchinson Middle School 7",322,0,322,199,0,199,0.61799999999999999,0,20.9,20.9]
["D0308",3149,"Hutchinson Virtual School",3,0,3,2,0,2,0.66669999999999996,0,0.2,0.2]
["D0309",3164,"Nickerson Elem",209,0,209,106,0,106,0.50719999999999998,0,11.1,11.1]
["D0309",3166,"Nickerson High",300,0,300,114,0,114,0.38,2.4,0,2.4]
["D0309",3168,"Reno Valley Middle School",157,0,157,63,0,63,0.40129999999999999,2.2999999999999998,0,2.2999999999999998]
["D0309",3170,"South Hutchinson Elem",316,0,316,142,0,142,0.44940000000000002,9.9,0,9.9]
["D0309",3171,"Central State Academy",0,0,0,0,0,0,0,0,0,0]
["D0310",3191,"Fairfield Schools",269,0,269,118,0,118,0.43869999999999998,7.3,0,7.3]
["D0311",3218,"Pretty Prairie Elem",132,0,132,39,0,39,0.29549999999999998,0,0,0]
["D0311",3220,"Pretty Prairie High",86,0,86,17,0,17,0.19769999999999999,0,0,0]
["D0311",3222,"Pretty Prairie Middle",92,0,92,23,0,23,0.25,0,0,0]
["D0312",3232,"Haven Elem",372,0,372,87,0,87,0.2339,{"$f":"IF(AND((J582-35%)>0,J582<50%),I582*(J582-35%)*0.7,0)","v":0},{"$f":"IF(J582>=50%,I582*10.5%,0)","v":0},{"$f":"MAX(K582,L582)","v":0}]
["D0312",3233,"Haven Middle School",96,0,{"$f":"SUM(D583+E583)","v":96},25,0,{"$f":"SUM(G583+H583)","v":25},{"$f":"IF(ISERROR(I583/F583),0,I583/F583)","v":0.26040000000000002},0,0,0]
["D0312",3234,"Haven High",228,0,228,41,0,41,0.17979999999999999,0,0,0]
["D0312",3238,"Yoder Charter Elem School",48,0,48,21,0,21,0.4375,1.3,0,1.3]
["D0312",3263,"Haven Virtual Academy",0,0,0,0,0,0,0,0,0,0]
["D0313",3252,"Buhler Elem",221,0,221,61,0,61,0.27600000000000002,0,0,0]
["D0313",3254,"Buhler High",663,0,663,116,0,116,0.17499999999999999,0,0,0]
["D0313",3261,"Plum Creek Elementary",397,0,397,95,0,95,0.23930000000000001,0,0,0]
["D0313",3262,"Prairie Hills Middle",537,0,537,121,0,121,0.2253,0,0,0]
["D0313",3264,"Union Valley Elem",425,0,425,119,0,119,0.28000000000000003,0,0,0]
["D0313",3265,"Ad Astra Virtual Academy",0,0,0,0,0,0,0,0,0,0]
["D0314",3276,"Brewster Elem",79,0,79,21,0,21,0.26579999999999998,0,0,0]
["D0314",3278,"Brewster High",38,0,38,10,0,10,0.26319999999999999,0,0,0]
["D0315",3290,"Colby Elem",392,0,392,124,0,124,0.31630000000000003,0,0,0]
["D0315",3292,"Colby Middle School",278,0,278,71,0,71,0.25540000000000002,0,0,0]
["D0315",3294,"Colby Senior High",287,0,287,57,0,57,0.1986,0,0,0]
["D0316",3314,"Golden Plains Middle",34,0,34,14,0,14,0.4118,0.6,0,0.6]
["D0316",3316,"Golden Plains High",65,0,65,26,0,26,0.4,0.9,0,0.9]
["D0316",3318,"Golden Plains Elem",71,0,71,32,0,32,0.45069999999999999,2.2999999999999998,0,2.2999999999999998]
["D0320",3388,"Wamego Middle School",353,0,353,63,0,63,0.17849999999999999,0,0,0]
["D0320",3394,"Wamego High School Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0320",3396,"Central Elem",390,0,390,64,0,64,0.1641,0,0,0]
["D0320",3398,"Wamego High",508,0,508,88,0,88,0.17319999999999999,0,0,0]
["D0320",3399,"West Elem",379,0,379,59,0,59,0.15570000000000001,0,0,0]
["D0321",3426,"Rossville Elem",303,0,303,104,0,104,0.34320000000000001,0,0,0]
["D0321",3428,"Rossville Jr.-Sr. High School",258,0,258,86,0,86,0.33329999999999999,0,0,0]
["D0321",3430,"St Marys Elem",233,0,233,101,0,101,0.4335,5.9,0,5.9]
["D0321",3432,"St. Marys Junior Senior High",262,0,262,93,0,93,0.35499999999999998,0.3,0,0.3]
["D0322",3456,"Onaga Elem",232,0,232,30,0,30,0.1293,0,0,0]
["D0322",3458,"Onaga Senior High",77,0,77,11,0,11,0.1429,0,0,0]
["D0323",3485,"Rock Creek Middle School",423,0,423,71,0,71,0.1678,0,0,0]
["D0323",3488,"St George Elem",375,0,375,68,0,68,0.18129999999999999,0,0,0]
["D0323",3492,"Westmoreland Elem",139,0,139,30,0,30,0.21579999999999999,0,0,0]
["D0323",3495,"Rock Creek High School",312,0,312,58,0,58,0.18590000000000001,0,0,0]
["D0325",3538,"Phillipsburg Elem",201,0,201,55,0,55,0.27360000000000001,0,0,0]
["D0325",3540,"Phillipsburg Middle",180,0,180,55,0,55,0.30559999999999998,0,0,0]
["D0325",3542,"Phillipsburg High",185,0,185,37,0,37,0.2,0,0,0]
["D0326",3562,"Logan Elem",79,0,79,28,0,28,0.35439999999999999,0.1,0,0.1]
["D0326",3564,"Logan High",52,0,52,17,0,17,0.32690000000000002,0,0,0]
["D0327",3594,"Ellsworth Elem",234,0,234,43,0,43,0.18379999999999999,0,0,0]
["D0327",3598,"Ellsworth High",294,0,294,63,0,63,0.21429999999999999,0,0,0]
["D0327",3600,"Kanopolis Middle",107,0,107,22,0,22,0.2056,0,0,0]
["D0329",3650,"Alma Elementary School",109,0,109,13,0,13,0.1193,0,0,0]
["D0329",3652,"Wabaunsee Sr High",135,0,135,15,0,15,0.1111,0,0,0]
["D0329",3665,"Wabaunsee Junior High",75,0,75,7,0,7,9.3299999999999994E-2,0,0,0]
["D0329",3667,"Maple Hill Elem",83,0,83,17,0,17,0.20480000000000001,0,0,0]
["D0330",3686,"Mission Valley Junior and Senior High School",219,0,219,32,0,32,0.14610000000000001,0,0,0]
["D0330",3687,"Mission  Valley Elementary",238,0,238,40,0,40,0.1681,0,0,0]
["D0331",3709,"Kingman Elementary School",324,0,324,118,0,118,0.36420000000000002,1.2,0,1.2]
["D0331",3710,"Kingman Middle School",88,0,88,33,0,33,0.375,0.6,0,0.6]
["D0331",3711,"Norwich Middle School",43,0,43,9,0,9,0.20930000000000001,0,0,0]
["D0331",3712,"Norwich Elementary School",132,0,132,40,0,40,0.30299999999999999,0,0,0]
["D0331",3713,"USD 331 Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0331",3716,"Kingman High",207,0,207,48,0,48,0.2319,0,0,0]
["D0331",3724,"Norwich High",75,0,75,18,0,18,0.24,0,0,0]
["D0332",3748,"Cunningham Elem",136,0,136,33,0,33,0.24260000000000001,0,0,0]
["D0332",3750,"Cunningham High",79,0,79,16,0,16,0.20250000000000001,0,0,0]
["D0333",3780,"Concordia Elementary",465,0,465,190,0,190,0.40860000000000002,7.8,0,7.8]
["D0333",3793,"Concordia Middle",178,0,178,63,0,63,0.35389999999999999,0.2,0,0.2]
["D0333",3794,"Concordia Jr-Sr High",485,0,485,153,0,153,0.3155,0,0,0]
["D0334",3832,"Glasco Elem",58,0,58,27,0,27,0.46550000000000002,2.2000000000000002,0,2.2000000000000002]
["D0334",3834,"Glasco High",24,0,24,7,0,7,0.29170000000000001,0,0,0]
["D0334",3836,"Miltonvale Elem",35,0,35,18,0,18,0.51429999999999998,0,1.9,1.9]
["D0334",3838,"Miltonvale High",38,0,38,14,0,14,0.36840000000000001,0.2,0,0.2]
["D0335",3858,"Jackson Heights Virtual School",0,0,0,0,0,0,0,{"$f":"IF(AND((J646-35%)>0,J646<50%),I646*(J646-35%)*0.7,0)","v":0},{"$f":"IF(J646>=50%,I646*10.5%,0)","v":0},{"$f":"MAX(K646,L646)","v":0}]
["D0335",3871,"Jackson Heights Elementary School",181,0,{"$f":"SUM(D647+E647)","v":181},55,0,{"$f":"SUM(G647+H647)","v":55},{"$f":"IF(ISERROR(I647/F647),0,I647/F647)","v":0.3039},0,0,0]
["D0335",3872,"Jackson Heights High School and Middle School",172,0,172,51,0,51,0.29649999999999999,0,0,0]
["D0336",3887,"Holton Elementary School",471,0,471,207,0,207,0.4395,13,0,13]
["D0336",3890,"Holton Middle",234,0,234,81,0,81,0.34620000000000001,0,0,0]
["D0336",3892,"Holton High",329,0,329,94,0,94,0.28570000000000001,0,0,0]
["D0337",3916,"Royal Valley Elementary",355,0,355,138,0,138,0.38869999999999999,3.7,0,3.7]
["D0337",3918,"Royal Valley High",259,0,259,86,0,86,0.33200000000000002,0,0,0]
["D0337",3921,"Royal Valley Middle School",223,0,223,78,0,78,0.3498,0,0,0]
["D0338",3936,"Valley Falls Elem",276,0,276,60,0,60,0.21740000000000001,0,0,0]
["D0338",3938,"Valley Falls High",117,0,117,26,0,26,0.22220000000000001,0,0,0]
["D0339",3948,"Jefferson Co North High",129,0,129,29,0,29,0.2248,0,0,0]
["D0339",3950,"Jefferson County North Elem/Middle",311,0,311,82,0,82,0.26369999999999999,0,0,0]
["D0340",3970,"Jefferson West High",254,0,254,28,0,28,0.11020000000000001,0,0,0]
["D0340",3972,"Jefferson West Middle",246,0,246,57,0,57,0.23169999999999999,0,0,0]
["D0340",3975,"Jefferson West Elementary School",298,0,298,65,0,65,0.21809999999999999,0,0,0]
["D0341",3988,"Oskaloosa Elem",323,0,323,98,0,98,0.3034,0,0,0]
["D0341",3991,"Oskaloosa JR-SR High School",264,0,264,90,0,90,0.34089999999999998,0,0,0]
["D0342",4006,"McLouth Elem",204,0,204,54,0,54,0.26469999999999999,0,0,0]
["D0342",4007,"McLouth Middle",82,0,82,26,0,26,0.31709999999999999,0,0,0]
["D0342",4008,"McLouth High",158,0,158,38,0,38,0.24049999999999999,0,0,0]
["D0343",4022,"Lecompton Elem",274,0,274,82,0,82,0.29930000000000001,0,0,0]
["D0343",4029,"Perry-Lecompton Middle",226,0,226,49,0,49,0.21679999999999999,0,0,0]
["D0343",4030,"Perry Lecompton High",251,0,251,55,0,55,0.21909999999999999,0,0,0]
["D0344",4038,"Pleasanton Elem",191,0,191,90,0,90,0.47120000000000001,7.6,0,7.6]
["D0344",4040,"Pleasanton High",171,0,171,72,0,72,0.42109999999999997,3.6,0,3.6]
["D0345",4054,"Logan Elementary",529,0,529,263,0,263,0.49719999999999998,27.1,0,27.1]
["D0345",4055,"North Fairview",299,0,299,53,0,53,0.17730000000000001,0,0,0]
["D0345",4058,"Elmont Elem",333,0,333,42,0,42,0.12609999999999999,0,0,0]
["D0345",4069,"Northern Hills Elementary",375,0,375,91,0,91,0.2427,0,0,0]
["D0345",4072,"West Indianola Elem",450,0,450,67,0,67,0.1489,0,0,0]
["D0345",4075,"Seaman Middle School",563,0,563,130,0,130,0.23089999999999999,0,0,0]
["D0345",4076,"Seaman High",1221,0,1221,251,0,251,0.2056,0,0,0]
["D0346",4092,"Jayhawk Elementary",297,0,297,137,0,137,0.46129999999999999,10.7,0,10.7]
["D0346",4094,"Jayhawk-Linn High",242,0,242,81,0,81,0.3347,0,0,0]
["D0347",4117,"Kinsley Jr/Sr High School",158,0,158,55,0,55,0.34810000000000002,0,0,0]
["D0347",4120,"Kinsley-Offerle Elementary Pre-K-5",135,0,135,62,0,62,0.45929999999999999,4.7,0,4.7]
["D0348",4141,"Baldwin Junior High School",319,0,319,55,0,55,0.1724,0,0,0]
["D0348",4142,"Baldwin High School",380,0,380,72,0,72,0.1895,0,0,0]
["D0348",4150,"Baldwin Elementary Primary Center",316,0,316,50,0,50,0.15820000000000001,0,0,0]
["D0348",4151,"Baldwin Elementary Intermediate Center",270,0,270,49,0,49,0.18149999999999999,0,0,0]
["D0349",4158,"Stafford Elementary",114,0,114,41,0,41,0.35959999999999998,0.3,0,0.3]
["D0349",4164,"Stafford Middle School/High School",100,0,100,44,0,44,0.44,2.8,0,2.8]
["D0350",4180,"St John Elem",178,0,178,57,0,57,0.32019999999999998,0,0,0]
["D0350",4182,"St John High",139,0,139,61,0,61,0.43880000000000002,3.8,0,3.8]
["D0351",4196,"Macksville Elem",111,0,111,50,0,50,0.45050000000000001,3.5,0,3.5]
["D0351",4200,"Macksville High",85,0,85,33,0,33,0.38819999999999999,0.9,0,0.9]
["D0352",4228,"Goodland Jr-Sr. High School",389,0,389,116,0,116,0.29820000000000002,0,0,0]
["D0352",4230,"North Elementary",250,0,250,92,0,92,0.36799999999999999,1.2,0,1.2]
["D0352",4233,"Goodland Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0352",4239,"West Elementary",239,0,239,100,0,100,0.41839999999999999,4.8,0,4.8]
["D0353",4255,"Wellington Virtual School",1,0,1,1,0,1,1,0,0.1,0.1]
["D0353",4260,"Eisenhower Elem",251,0,251,59,0,59,0.2351,0,0,0]
["D0353",4265,"Kennedy Elem",114,0,114,60,0,60,0.52629999999999999,0,6.3,6.3]
["D0353",4266,"Lincoln Elem",164,0,164,88,0,88,0.53659999999999997,0,9.1999999999999993,9.1999999999999993]
["D0353",4274,"Washington Elem",87,0,87,41,0,41,0.4713,3.5,0,3.5]
["D0353",4276,"Wellington Middle School",378,0,378,130,0,130,0.34389999999999998,0,0,0]
["D0353",4280,"Wellington High School",462,0,462,126,0,126,0.2727,0,0,0]
["D0355",4318,"Ellinwood Elem",239,0,239,50,0,50,0.2092,0,0,0]
["D0355",4320,"Ellinwood  Middle School",83,0,83,16,0,16,0.1928,0,0,0]
["D0355",4322,"Ellinwood High",136,0,136,32,0,32,0.23530000000000001,0,0,0]
["D0356",4340,"Conway Springs Kyle Trueblood",219,0,219,42,0,42,0.1918,0,0,0]
["D0356",4341,"Conway Springs Middle School",109,0,109,17,0,17,0.156,0,0,0]
["D0356",4342,"Conway Springs High School",140,0,140,26,0,26,0.1857,0,0,0]
["D0357",4362,"Belle Plaine Elem",205,0,205,64,0,64,0.31219999999999998,{"$f":"IF(AND((J710-35%)>0,J710<50%),I710*(J710-35%)*0.7,0)","v":0},{"$f":"IF(J710>=50%,I710*10.5%,0)","v":0},{"$f":"MAX(K710,L710)","v":0}]
["D0357",4363,"Belle Plaine Middle",188,0,{"$f":"SUM(D711+E711)","v":188},51,0,{"$f":"SUM(G711+H711)","v":51},{"$f":"IF(ISERROR(I711/F711),0,I711/F711)","v":0.27129999999999999},0,0,0]
["D0357",4364,"Belle Plaine High",163,0,163,38,0,38,0.2331,0,0,0]
["D0358",4379,"Oxford Online Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0358",4388,"Oxford Elem",202,0,202,62,0,62,0.30690000000000001,0,0,0]
["D0358",4390,"Oxford Jr/Sr High",192,0,192,50,0,50,0.26040000000000002,0,0,0]
["D0359",4404,"Argonia Elem",78,0,78,29,0,29,0.37180000000000002,0.4,0,0.4]
["D0359",4406,"Argonia High",86,0,86,30,0,30,0.3488,0,0,0]
["D0360",4420,"Caldwell Elem",132,0,132,68,0,68,0.51519999999999999,0,7.1,7.1]
["D0360",4422,"Caldwell Secondary School",110,0,110,45,0,45,0.40910000000000002,1.9,0,1.9]
["D0360",4428,"Caldwell Secondary School-Chisholm Trail eLea",0,0,0,0,0,0,0,0,0,0]
["D0361",4438,"Anthony Elem",209,0,209,88,0,88,0.42109999999999997,4.4000000000000004,0,4.4000000000000004]
["D0361",4441,"Chaparral Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0361",4442,"Chaparral Jr/Sr High",331,0,331,137,0,137,0.41389999999999999,6.1,0,6.1]
["D0361",4458,"Harper Elem",234,0,234,108,0,108,0.46150000000000002,8.4,0,8.4]
["D0362",4496,"Lacygne Elem",197,0,197,68,0,68,0.34520000000000001,0,0,0]
["D0362",4502,"Parker Elem",198,0,198,64,0,64,0.32319999999999999,0,0,0]
["D0362",4504,"Prairie View Middle",203,0,203,75,0,75,0.3695,1,0,1]
["D0362",4505,"Prairie View High",277,0,277,78,0,78,0.28160000000000002,0,0,0]
["D0363",4516,"Holcomb Elem 3-5",217,0,217,69,0,69,0.318,0,0,0]
["D0363",4517,"Holcomb Middle",236,0,236,83,0,83,0.35170000000000001,0.1,0,0.1]
["D0363",4518,"Holcomb High",295,0,295,88,0,88,0.29830000000000001,0,0,0]
["D0363",4519,"Wiley Elem",206,0,206,63,0,63,0.30580000000000002,0,0,0]
["D0364",4545,"Marysville Elem",395,0,395,135,0,135,0.34179999999999999,0,0,0]
["D0364",4548,"Marysville Jr/Sr High",378,0,378,94,0,94,0.2487,0,0,0]
["D0365",4580,"Garnett Elementary School",391,0,391,151,0,151,0.38619999999999999,3.8,0,3.8]
["D0365",4592,"Greeley Elem",62,0,62,31,0,31,0.5,0,3.3,3.3]
["D0365",4610,"Westphalia",53,0,53,16,0,16,0.3019,0,0,0]
["D0365",4612,"Anderson County Jr/Sr High School",433,0,433,122,0,122,0.28179999999999999,0,0,0]
["D0366",4639,"Yates Center Elem",287,0,287,112,0,112,0.39019999999999999,3.2,0,3.2]
["D0366",4646,"Yates Center High",104,0,104,43,0,43,0.41349999999999998,1.9,0,1.9]
["D0367",4662,"Trojan Elem",363,0,363,193,0,193,0.53169999999999995,0,20.3,20.3]
["D0367",4664,"Swenson Early Childhood Education Center",143,0,143,76,0,76,0.53149999999999997,0,8,8]
["D0367",4665,"Osawatomie Middle School",249,0,249,106,0,106,0.42570000000000002,5.6,0,5.6]
["D0367",4666,"Osawatomie High",292,0,292,105,0,105,0.35959999999999998,0.7,0,0.7]
["D0367",4671,"Osawatomie Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0368",4690,"Sunflower Elem",380,0,380,100,0,100,0.26319999999999999,0,0,0]
["D0368",4694,"Paola Middle",411,0,411,86,0,86,0.2092,0,0,0]
["D0368",4700,"Paola High",554,0,554,131,0,131,0.23649999999999999,0,0,0]
["D0368",4701,"Cottonwood Elem",364,0,364,95,0,95,0.26100000000000001,0,0,0]
["D0369",4734,"Burrton Elem",74,0,74,29,0,29,0.39190000000000003,0.9,0,0.9]
["D0369",4736,"Burrton MS/HS",114,0,114,38,0,38,0.33329999999999999,0,0,0]
["D0371",4762,"Montezuma Elem",93,0,93,17,0,17,0.18279999999999999,0,0,0]
["D0371",4764,"South Gray High",60,0,60,12,0,12,0.2,0,0,0]
["D0371",4767,"South Gray Community Learning Center",0,0,0,0,0,0,0,0,0,0]
["D0372",4776,"Silver Lake Elem",368,0,368,36,0,36,9.7799999999999998E-2,0,0,0]
["D0372",4778,"Silver Lake Jr-Sr High",336,0,336,32,0,32,9.5200000000000007E-2,0,0,0]
["D0373",4810,"Newton Sr High",955,0,955,322,0,322,0.3372,0,0,0]
["D0373",4821,"Chisholm Middle School",482,0,482,177,0,177,0.36720000000000003,2.1,0,2.1]
["D0373",4823,"Northridge Elementary",214,0,214,67,0,67,0.31309999999999999,0,0,0]
["D0373",4824,"Santa Fe 5/6 Center",487,0,487,188,0,188,0.38600000000000001,4.7,0,4.7]
["D0373",4827,"Slate Creek Elementary",272,0,272,116,0,116,0.42649999999999999,6.2,0,6.2]
["D0373",4831,"South Breeze Elementary",321,0,321,99,0,99,0.30840000000000001,0,0,0]
["D0373",4842,"Sunset Elementary",212,0,212,80,0,80,0.37740000000000001,1.5,0,1.5]
["D0373",4843,"Walton Rural Life Center",158,0,158,50,0,50,0.3165,0,0,0]
["D0373",4847,"Opportunity Academy",51,0,51,23,0,23,0.45100000000000001,1.6,0,1.6]
["D0374",4834,"Sublette Elem",199,0,199,121,0,121,0.60799999999999998,0,12.7,12.7]
["D0374",4836,"Sublette High",113,0,113,55,0,55,0.48670000000000002,5.3,0,5.3]
["D0374",4838,"Sublette Middle",58,0,58,28,0,28,0.48280000000000001,2.6,0,2.6]
["D0375",4850,"Circle Benton Elementary",257,0,257,47,0,47,0.18290000000000001,0,0,0]
["D0375",4852,"Circle High",571,0,571,120,0,120,0.2102,0,0,0]
["D0375",4854,"Circle Oil Hill Elementary",219,0,219,66,0,66,0.3014,0,0,0]
["D0375",4856,"Circle Towanda Elementary",282,0,282,113,0,113,0.4007,4,0,4]
["D0375",4859,"Circle Middle School",310,0,310,69,0,69,0.22259999999999999,0,0,0]
["D0375",4876,"Circle Greenwich Elementary",302,0,302,39,0,39,0.12909999999999999,{"$f":"IF(AND((J774-35%)>0,J774<50%),I774*(J774-35%)*0.7,0)","v":0},{"$f":"IF(J774>=50%,I774*10.5%,0)","v":0},{"$f":"MAX(K774,L774)","v":0}]
["D0376",4864,"Sterling Grade School",263,0,{"$f":"SUM(D775+E775)","v":263},73,0,{"$f":"SUM(G775+H775)","v":73},{"$f":"IF(ISERROR(I775/F775),0,I775/F775)","v":0.27760000000000001},0,0,0]
["D0376",4866,"Sterling Junior High/Senior High",216,0,216,43,0,43,0.1991,0,0,0]
["D0377",4889,"Atchison County Community Elementary School",231,0,231,62,0,62,0.26840000000000003,0,0,0]
["D0377",4891,"Atchison County Community JR/SR High",256,0,256,66,0,66,0.25779999999999997,0,0,0]
["D0378",4950,"Riley County Grade School",470,0,470,67,0,67,0.1426,0,0,0]
["D0378",4952,"Riley County High School",211,0,211,41,0,41,0.1943,0,0,0]
["D0379",4970,"Garfield Elem",159,0,159,44,0,44,0.2767,0,0,0]
["D0379",4972,"Lincoln Elem",372,0,372,106,0,106,0.28489999999999999,0,0,0]
["D0379",4973,"eLearn 379 Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0379",4974,"Clay Center Community Middle",252,0,252,72,0,72,0.28570000000000001,0,0,0]
["D0379",4976,"Clay Center Community High",341,0,341,82,0,82,0.24049999999999999,0,0,0]
["D0379",5014,"Wakefield Elem",130,0,130,41,0,41,0.31540000000000001,0,0,0]
["D0379",5016,"Wakefield High",65,0,65,17,0,17,0.26150000000000001,0,0,0]
["D0380",5032,"Centralia Elem",188,0,188,41,0,41,0.21809999999999999,0,0,0]
["D0380",5034,"Centralia High",127,0,127,9,0,9,7.0900000000000005E-2,0,0,0]
["D0380",5036,"Frankfort Elem",158,0,158,23,0,23,0.14560000000000001,0,0,0]
["D0380",5038,"Frankfort High",125,0,125,16,0,16,0.128,0,0,0]
["D0381",5058,"Spearville Elem",156,0,156,28,0,28,0.17949999999999999,0,0,0]
["D0381",5060,"Spearville Jr/Sr High",181,0,181,19,0,19,0.105,0,0,0]
["D0382",5085,"Pratt Learning Center",0,0,0,0,0,0,0,0,0,0]
["D0382",5088,"Southwest Elem",479,0,479,159,0,159,0.33189999999999997,0,0,0]
["D0382",5090,"Liberty Middle School",320,0,320,128,0,128,0.4,4.5,0,4.5]
["D0382",5092,"Pratt Sr High",354,0,354,101,0,101,0.2853,0,0,0]
["D0383",5112,"Amanda Arnold Elem",467,0,467,67,0,67,0.14349999999999999,0,0,0]
["D0383",5113,"Frank V Bergman Elem",409,0,409,145,0,145,0.35449999999999998,0.5,0,0.5]
["D0383",5114,"Bluemont Elementary School",196,0,196,81,0,81,0.4133,3.6,0,3.6]
["D0383",5124,"Lee Elem",262,15,277,97,8,105,0.37909999999999999,2.1,0,2.1]
["D0383",5126,"Marlatt Elem",447,0,447,67,0,67,0.14990000000000001,0,0,0]
["D0383",5128,"Northview Elem",387,0,387,191,0,191,0.49349999999999999,19.2,0,19.2]
["D0383",5130,"Theo Roosevelt Elem",339,0,339,118,0,118,0.34810000000000002,0,0,0]
["D0383",5132,"Woodrow Wilson Elem",200,0,200,84,0,84,0.42,4.0999999999999996,0,4.0999999999999996]
["D0383",5135,"Susan B Anthony Middle School",733,0,733,190,0,190,0.25919999999999999,0,0,0]
["D0383",5136,"Manhattan High School West/East Campus",1877,0,1877,509,0,509,0.2712,0,0,0]
["D0383",5137,"Dwight D Eisenhower Middle School",731,0,731,282,0,282,0.38579999999999998,7.1,0,7.1]
["D0383",5138,"Ogden Elem",140,0,140,76,0,76,0.54290000000000005,0,8,8]
["D0383",5139,"Oliver Brown Elementary",300,0,300,43,0,43,0.14330000000000001,0,0,0]
["D0383",5143,"Manhattan Virtual Academy",0,0,0,0,0,0,0,0,0,0]
["D0384",5160,"McCormick Elementary",89,0,89,6,0,6,6.7400000000000002E-2,0,0,0]
["D0384",5164,"Randolph Middle",68,0,68,9,0,9,0.13239999999999999,0,0,0]
["D0384",5166,"Blue Valley High",72,0,72,10,0,10,0.1389,0,0,0]
["D0385",5177,"Cottonwood Elementary",439,0,439,72,0,72,0.16400000000000001,0,0,0]
["D0385",5179,"Andover Middle School",708,0,708,50,0,50,7.0599999999999996E-2,0,0,0]
["D0385",5180,"Andover High",971,0,971,74,0,74,7.6200000000000004E-2,0,0,0]
["D0385",5181,"Robert M. Martin Elementary",526,0,526,22,0,22,4.1799999999999997E-2,0,0,0]
["D0385",5182,"Meadowlark Elementary",340,0,340,22,0,22,6.4699999999999994E-2,0,0,0]
["D0385",5183,"Prairie Creek Elementary",392,0,392,75,0,75,0.1913,0,0,0]
["D0385",5184,"Sunflower Elementary School",382,0,382,52,0,52,0.1361,0,0,0]
["D0385",5185,"Andover Central Middle School",567,0,567,56,0,56,9.8799999999999999E-2,0,0,0]
["D0385",5186,"Andover Central High School",894,0,894,75,0,75,8.3900000000000002E-2,0,0,0]
["D0385",5187,"Wheatland Elementary",447,0,447,11,0,11,2.46E-2,0,0,0]
["D0385",5204,"Andover eCademy",3,0,3,0,0,0,0,0,0,0]
["D0386",5198,"Madison Elem",128,0,128,52,0,52,0.40629999999999999,2,0,2]
["D0386",5202,"Madison High",110,0,110,37,0,37,0.33639999999999998,0,0,0]
["D0387",5215,"Altoona-Midway Elementary",61,0,61,35,0,35,0.57379999999999998,0,3.7,3.7]
["D0387",5223,"Altoona-Midway Middle/High School",92,0,92,35,0,35,0.38040000000000002,0.7,0,0.7]
["D0388",5236,"Washington Elem",206,0,206,37,0,37,0.17960000000000001,0,0,0]
["D0388",5238,"Ellis Jr/Sr High",182,0,182,35,0,35,0.1923,0,0,0]
["D0389",5268,"Eureka Jr/Sr High",285,0,285,117,0,117,0.41049999999999998,5,0,5]
["D0389",5287,"Marshall Elementary School",312,0,312,153,0,153,0.4904,15,0,15]
["D0390",5296,"Hamilton Elem",35,0,35,28,0,28,0.8,0,2.9,2.9]
["D0390",5298,"Hamilton High",34,0,34,24,0,24,0.70589999999999997,0,2.5,2.5]
["D0392",5332,"Osborne Elem",168,0,168,58,0,58,0.34520000000000001,0,0,0]
["D0392",5334,"Osborne Junior/Senior High",147,0,147,31,0,31,0.2109,0,0,0]
["D0393",5354,"Solomon Elem",265,0,265,102,0,102,0.38490000000000002,{"$f":"IF(AND((J838-35%)>0,J838<50%),I838*(J838-35%)*0.7,0)","v":2.5},{"$f":"IF(J838>=50%,I838*10.5%,0)","v":0},{"$f":"MAX(K838,L838)","v":2.5}]
["D0393",5356,"Solomon High",99,0,{"$f":"SUM(D839+E839)","v":99},26,0,{"$f":"SUM(G839+H839)","v":26},{"$f":"IF(ISERROR(I839/F839),0,I839/F839)","v":0.2626},0,0,0]
["D0394",5370,"Rose Hill Primary",389,0,389,72,0,72,0.18509999999999999,0,0,0]
["D0394",5371,"Rose Hill Middle",381,0,381,77,0,77,0.2021,0,0,0]
["D0394",5372,"Rose Hill High",524,0,524,75,0,75,0.1431,0,0,0]
["D0394",5374,"Rose Hill Intermediate",297,0,297,65,0,65,0.21890000000000001,0,0,0]
["D0395",5389,"La Crosse Elementary",148,0,148,53,0,53,0.35809999999999997,0.3,0,0.3]
["D0395",5390,"La Crosse High",89,0,89,26,0,26,0.29210000000000003,0,0,0]
["D0395",5396,"La Crosse Middle School",51,0,51,17,0,17,0.33329999999999999,0,0,0]
["D0396",5411,"Leonard C Seal Elem",277,0,277,71,0,71,0.25629999999999997,0,0,0]
["D0396",5413,"Marvin Sisk Middle School",135,0,135,32,0,32,0.23699999999999999,0,0,0]
["D0396",5414,"Douglass High",216,0,216,46,0,46,0.21299999999999999,0,0,0]
["D0397",5435,"Centre",167,0,167,47,0,47,0.28139999999999998,0,0,0]
["D0397",5437,"Kansas Online Learning Program",0,0,0,0,0,0,0,0,0,0]
["D0398",5460,"Peabody-Burns Elementary",102,0,102,44,0,44,0.43140000000000001,2.5,0,2.5]
["D0398",5462,"Peabody-Burns Jr/Sr High School",105,0,105,35,0,35,0.33329999999999999,0,0,0]
["D0399",5486,"Natoma Elem",67,0,67,29,0,29,0.43280000000000002,1.7,0,1.7]
["D0399",5488,"Natoma High (6-12)",58,0,58,24,0,24,0.4138,1.1000000000000001,0,1.1000000000000001]
["D0400",5498,"Smoky Valley Virtual Charter School",0,0,0,0,0,0,0,0,0,0]
["D0400",5504,"Soderstrom Elem",281,0,281,56,0,56,0.1993,0,0,0]
["D0400",5505,"Smoky Valley Middle School",249,0,249,48,0,48,0.1928,0,0,0]
["D0400",5506,"Smoky Valley High",258,0,258,41,0,41,0.15890000000000001,0,0,0]
["D0401",5534,"Chase Elem",66,0,66,33,0,33,0.5,0,3.5,3.5]
["D0401",5536,"Chase High",41,0,41,29,0,29,0.70730000000000004,0,3,3]
["D0401",5538,"Raymond Jr High",35,0,35,20,0,20,0.57140000000000002,0,2.1,2.1]
["D0402",5554,"Garfield Elem",235,0,235,63,0,63,0.2681,0,0,0]
["D0402",5555,"Ewalt Elementary",249,0,249,64,0,64,0.25700000000000001,0,0,0]
["D0402",5556,"Lincoln Elem",217,0,217,55,0,55,0.2535,0,0,0]
["D0402",5558,"Robinson Elem",154,0,154,64,0,64,0.41560000000000002,2.9,0,2.9]
["D0402",5560,"Augusta Middle School",479,0,479,125,0,125,0.26100000000000001,0,0,0]
["D0402",5562,"Augusta Sr High",642,0,642,141,0,141,0.21959999999999999,0,0,0]
["D0403",5587,"SouthWinds Academy",18,0,18,4,0,4,0.22220000000000001,0,0,0]
["D0403",5598,"Otis-Bison Elementary",84,0,84,21,0,21,0.25,0,0,0]
["D0403",5600,"Otis-Bison Junior/Senior High School",96,0,96,23,0,23,0.23960000000000001,0,0,0]
["D0404",5620,"Riverton Elem",308,0,308,108,0,108,0.35060000000000002,0,0,0]
["D0404",5621,"Riverton Middle",152,0,152,62,0,62,0.40789999999999998,2.5,0,2.5]
["D0404",5622,"Riverton High",214,0,214,76,0,76,0.35510000000000003,0.3,0,0.3]
["D0405",5636,"Lyons Central Elementary",179,0,179,103,0,103,0.57540000000000002,0,10.8,10.8]
["D0405",5638,"Lyons Park Elementary",173,0,173,77,0,77,0.4451,5.0999999999999996,0,5.0999999999999996]
["D0405",5640,"Lyons Middle School",157,0,157,86,0,86,0.54779999999999995,0,9,9]
["D0405",5642,"Lyons High School",235,0,235,133,0,133,0.56599999999999995,0,14,14]
["D0407",5718,"Bickerdyke Elem",244,0,244,100,0,100,0.4098,4.2,0,4.2]
["D0407",5720,"Simpson Elem",155,0,155,56,0,56,0.36130000000000001,0.4,0,0.4]
["D0407",5722,"Ruppenthal Middle",192,0,192,86,0,86,0.44790000000000002,5.9,0,5.9]
["D0407",5724,"Russell High",221,0,221,85,0,85,0.3846,2.1,0,2.1]
["D0408",5746,"Marion Middle",126,0,126,42,0,42,0.33329999999999999,0,0,0]
["D0408",5748,"Marion High",132,0,132,26,0,26,0.19700000000000001,0,0,0]
["D0408",5750,"Marion Elem",240,0,240,76,0,76,0.31669999999999998,0,0,0]
["D0409",5761,"Atchison Elementary School",747,0,747,394,0,394,0.52739999999999998,0,41.4,41.4]
["D0409",5770,"Atchison High  School",426,0,426,190,0,190,0.44600000000000001,12.8,0,12.8]
["D0409",5775,"Central School",51,0,51,26,0,26,0.50980000000000003,0,2.7,2.7]
["D0409",5776,"Atchison Middle School",344,0,344,170,0,170,0.49419999999999997,17.2,0,17.2]
["D0410",5812,"Hillsboro Elem",279,0,279,63,0,63,0.2258,0,0,0]
["D0410",5814,"Hillsboro Middle/High School",298,0,298,77,0,77,0.25840000000000002,0,0,0]
["D0411",5834,"Goessel Elem",117,0,117,16,0,16,0.1368,0,0,0]
["D0411",5836,"Goessel High",169,0,169,28,0,28,0.16569999999999999,0,0,0]
["D0412",5852,"Hoxie Elem",205,0,205,53,0,53,0.25850000000000001,0,0,0]
["D0412",5854,"Hoxie High",200,0,200,45,0,45,0.22500000000000001,0,0,0]
["D0413",5871,"Chanute Elementary School",746,0,746,372,0,372,0.49869999999999998,38.700000000000003,0,38.700000000000003]
["D0413",5880,"Royster Middle School",379,0,379,163,0,163,0.43009999999999998,9.1,0,9.1]
["D0413",5882,"Chanute High",581,0,581,254,0,254,0.43719999999999998,15.5,0,15.5]
["D0413",5884,"Chanute Extension Academy",0,0,0,0,0,0,0,0,0,0]
["D0415",5936,"Hiawatha Elem",349,0,349,126,0,126,0.36099999999999999,1,0,1]
["D0415",5940,"Hiawatha Sr High",272,0,272,100,0,100,0.36759999999999998,1.2,0,1.2]
["D0415",5950,"Hiawatha Middle School",296,0,296,105,0,105,0.35470000000000002,{"$f":"IF(AND((J902-35%)>0,J902<50%),I902*(J902-35%)*0.7,0)","v":0.3},{"$f":"IF(J902>=50%,I902*10.5%,0)","v":0},{"$f":"MAX(K902,L902)","v":0.3}]
["D0416",5970,"Broadmoor Elementary",336,0,{"$f":"SUM(D903+E903)","v":336},36,0,{"$f":"SUM(G903+H903)","v":36},{"$f":"IF(ISERROR(I903/F903),0,I903/F903)","v":0.1071},0,0,0]
["D0416",5972,"Louisburg High",578,0,578,57,0,57,9.8599999999999993E-2,0,0,0]
["D0416",5973,"Louisburg Virtual Program",0,0,0,0,0,0,0,0,0,0]
["D0416",5978,"Louisburg Middle",367,0,367,29,0,29,7.9000000000000001E-2,0,0,0]
["D0416",5980,"Rockville Elementary School",406,0,406,42,0,42,0.10340000000000001,0,0,0]
["D0417",5987,"Prairie Heights Elementary School",76,0,76,30,0,30,0.3947,0.9,0,0.9]
["D0417",5990,"Council Grove Elementary School",340,0,340,150,0,150,0.44119999999999998,9.6,0,9.6]
["D0417",5994,"Council Grove Junior Senior High School",352,0,352,108,0,108,0.30680000000000002,0,0,0]
["D0418",6028,"Eisenhower Elementary",234,0,234,28,0,28,0.1197,0,0,0]
["D0418",6030,"Lincoln Elem",239,0,239,74,0,74,0.30959999999999999,0,0,0]
["D0418",6032,"Roosevelt Elem",251,0,251,110,0,110,0.43819999999999998,6.8,0,6.8]
["D0418",6034,"Washington Elem",280,0,280,92,0,92,0.3286,0,0,0]
["D0418",6038,"McPherson Middle School",503,0,503,144,0,144,0.2863,0,0,0]
["D0418",6040,"McPherson High",730,0,730,182,0,182,0.24929999999999999,0,0,0]
["D0419",6066,"Canton-Galva Jr./Sr. High",127,0,127,29,0,29,0.2283,0,0,0]
["D0419",6070,"Canton-Galva Elementary",179,0,179,51,0,51,0.28489999999999999,0,0,0]
["D0420",6088,"Osage City Elem",301,0,301,114,0,114,0.37869999999999998,2.2999999999999998,0,2.2999999999999998]
["D0420",6090,"Osage City High",220,0,220,63,0,63,0.28639999999999999,0,0,0]
["D0420",6091,"Osage City Middle School",161,0,161,45,0,45,0.27950000000000003,0,0,0]
["D0421",6102,"Lyndon Elem",297,0,297,83,0,83,0.27950000000000003,0,0,0]
["D0421",6104,"Lyndon High",133,0,133,19,0,19,0.1429,0,0,0]
["D0422",6118,"Kiowa County Elem/Jr. High",233,0,233,76,0,76,0.32619999999999999,0,0,0]
["D0422",6121,"21st Century Learning Academy/Kiowa County",0,0,0,0,0,0,0,0,0,0]
["D0422",6122,"Kiowa County High School",69,0,69,15,0,15,0.21740000000000001,0,0,0]
["D0423",6140,"Moundridge Elem",152,0,152,40,0,40,0.26319999999999999,0,0,0]
["D0423",6142,"Moundridge High",123,0,123,23,0,23,0.187,0,0,0]
["D0423",6146,"Moundridge Middle",182,0,182,34,0,34,0.18679999999999999,0,0,0]
["D0426",6192,"Pike Valley Elem",136,0,136,38,0,38,0.27939999999999998,0,0,0]
["D0426",6194,"Pike Valley Jr High",25,0,25,10,0,10,0.4,0.4,0,0.4]
["D0426",6206,"Pike Valley High",53,0,53,18,0,18,0.33960000000000001,0,0,0]
["D0428",6256,"Eisenhower Elem",311,0,311,192,0,192,0.61739999999999995,0,20.2,20.2]
["D0428",6268,"Jefferson Elem",300,0,300,98,0,98,0.32669999999999999,0,0,0]
["D0428",6270,"Lincoln Elem",230,0,230,103,0,103,0.44779999999999998,7.1,0,7.1]
["D0428",6274,"Park Elem",224,0,224,144,0,144,0.64290000000000003,0,15.1,15.1]
["D0428",6276,"Riley Elem",288,0,288,230,0,230,0.79859999999999998,0,24.2,24.2]
["D0428",6280,"Great Bend Middle School",480,0,480,255,0,255,0.53129999999999999,0,26.8,26.8]
["D0428",6284,"Great Bend High School",861,0,861,421,0,421,0.48899999999999999,41,0,41]
["D0429",6324,"Troy Elem",163,0,163,17,0,17,0.1043,0,0,0]
["D0429",6326,"Troy High and Middle School",170,0,170,18,0,18,0.10589999999999999,0,0,0]
["D0430",6344,"Everest Middle",155,0,155,77,0,77,0.49680000000000002,7.9,0,7.9]
["D0430",6348,"Horton Elem",200,0,200,101,0,101,0.505,0,10.6,10.6]
["D0430",6350,"Horton High",158,0,158,59,0,59,0.37340000000000001,1,0,1]
["D0431",6375,"Lincoln Elementary",207,0,207,100,0,100,0.48309999999999997,9.3000000000000007,0,9.3000000000000007]
["D0431",6377,"Roosevelt Elementary",130,0,130,66,0,66,0.50770000000000004,0,6.9,6.9]
["D0431",6378,"Hoisington Middle",192,0,192,82,0,82,0.42709999999999998,4.4000000000000004,0,4.4000000000000004]
["D0431",6380,"Hoisington High",225,0,225,73,0,73,0.32440000000000002,0,0,0]
["D0432",6399,"Victoria Elementary",160,0,160,32,0,32,0.2,0,0,0]
["D0432",6403,"Victoria Junior-Senior High School",115,0,115,18,0,18,0.1565,0,0,0]
["D0434",6440,"Carbondale Attendance Center",391,0,391,126,0,126,0.32229999999999998,0,0,0]
["D0434",6444,"Overbrook Attendance Center",325,0,325,97,0,97,0.29849999999999999,0,0,0]
["D0434",6446,"Santa Fe Trail High",289,0,289,73,0,73,0.25259999999999999,0,0,0]
["D0435",6464,"Dwight D. Eisenhower Elementary",202,0,202,77,0,77,0.38119999999999998,1.7,0,1.7]
["D0435",6466,"Kennedy Elem",250,0,250,71,0,71,0.28399999999999997,0,0,0]
["D0435",6470,"McKinley Elem",225,0,225,83,0,83,0.36890000000000001,1.1000000000000001,0,1.1000000000000001]
["D0435",6472,"Abilene Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0435",6475,"Abilene Middle School",355,0,355,122,0,122,0.34370000000000001,0,0,0]
["D0435",6476,"Abilene High School",446,0,446,121,0,121,0.27129999999999999,0,0,0]
["D0436",6490,"Lincoln Memorial Elem",418,0,418,111,0,111,0.2656,0,0,0]
["D0436",6491,"Caney Valley Charter Academy",4,0,4,2,0,2,0.5,0,0.2,0.2]
["D0436",6492,"Caney Valley High",343,0,343,81,0,81,0.23619999999999999,0,0,0]
["D0437",6512,"Auburn Elementary",383,0,383,77,0,77,0.20100000000000001,0,0,0]
["D0437",6513,"Farley Elementary",583,0,583,104,0,104,0.1784,0,0,0]
["D0437",6517,"Indian Hills Elementary",496,0,496,54,0,54,0.1089,0,0,0]
["D0437",6518,"Pauline Central Primary",400,0,400,183,0,183,0.45750000000000002,{"$f":"IF(AND((J966-35%)>0,J966<50%),I966*(J966-35%)*0.7,0)","v":13.8},{"$f":"IF(J966>=50%,I966*10.5%,0)","v":0},{"$f":"MAX(K966,L966)","v":13.8}]
["D0437",6522,"Pauline South Intermediate",296,0,{"$f":"SUM(D967+E967)","v":296},130,0,{"$f":"SUM(G967+H967)","v":130},{"$f":"IF(ISERROR(I967/F967),0,I967/F967)","v":0.43919999999999998},8.1,0,8.1]
["D0437",6527,"Washburn Rural Middle School",964,0,964,192,0,192,0.19919999999999999,0,0,0]
["D0437",6528,"Wanamaker Elem",513,0,513,112,0,112,0.21829999999999999,0,0,0]
["D0437",6530,"Jay Shideler Elementary",548,0,548,44,0,44,8.0299999999999996E-2,0,0,0]
["D0437",6532,"Washburn Rural High",1870,0,1870,348,0,348,0.18609999999999999,0,0,0]
["D0438",6559,"Skyline Elem",254,0,254,65,0,65,0.25590000000000002,0,0,0]
["D0438",6560,"Skyline High",113,0,113,23,0,23,0.20349999999999999,0,0,0]
["D0439",6572,"R L Wright  Elem",284,0,284,82,0,82,0.28870000000000001,0,0,0]
["D0439",6574,"Sedgwick High",220,0,220,51,0,51,0.23180000000000001,0,0,0]
["D0440",6586,"Bentley Primary School",225,0,225,66,0,66,0.29330000000000001,0,0,0]
["D0440",6592,"Halstead Middle School",344,0,344,100,0,100,0.29070000000000001,0,0,0]
["D0440",6594,"Halstead High",230,0,230,62,0,62,0.26960000000000001,0,0,0]
["D0443",6674,"Central Elem",331,0,331,268,0,268,0.80969999999999998,0,28.1,28.1]
["D0443",6678,"Miller Elem",686,0,686,466,0,466,0.67930000000000001,0,48.9,48.9]
["D0443",6680,"Northwest Elem",389,0,389,200,0,200,0.5141,0,21,21]
["D0443",6682,"Sunnyside Elem",374,0,374,282,0,282,0.754,0,29.6,29.6]
["D0443",6684,"Dodge City Middle School",814,0,814,524,0,524,0.64370000000000005,0,55,55]
["D0443",6685,"Ross Elementary School",507,0,507,230,0,230,0.4536,16.7,0,16.7]
["D0443",6686,"Dodge City High School",2014,0,2014,1164,0,1164,0.57799999999999996,0,122.2,122.2]
["D0443",6687,"Beeson Elementary",372,0,372,268,0,268,0.72040000000000004,0,28.1,28.1]
["D0443",6688,"Linn Elementary",372,0,372,237,0,237,0.6371,0,24.9,24.9]
["D0443",6689,"Soule Elementary School",402,0,402,254,0,254,0.63180000000000003,0,26.7,26.7]
["D0443",6707,"Comanche Middle School",778,0,778,483,0,483,0.62080000000000002,0,50.7,50.7]
["D0444",6726,"Little River Junior High",43,0,43,7,0,7,0.1628,0,0,0]
["D0444",6728,"Little River High",94,0,94,12,0,12,0.12770000000000001,0,0,0]
["D0444",6734,"Windom Elem",149,0,149,27,0,27,0.1812,0,0,0]
["D0445",6752,"Coffeyville Virtual Program",0,0,0,0,0,0,0,0,0,0]
["D0445",6756,"Community Elementary",974,0,974,690,0,690,0.70840000000000003,0,72.5,72.5]
["D0445",6770,"Roosevelt Middle",244,0,244,167,0,167,0.68440000000000001,0,17.5,17.5]
["D0445",6772,"Field Kindley High",508,0,508,315,0,315,0.62009999999999998,0,33.1,33.1]
["D0446",6821,"Eisenhower Elem",380,0,380,212,0,212,0.55789999999999995,0,22.3,22.3]
["D0446",6825,"Jefferson School",380,0,380,216,0,216,0.56840000000000002,0,22.7,22.7]
["D0446",6828,"Independence Middle",475,0,475,250,0,250,0.52629999999999999,0,26.3,26.3]
["D0446",6830,"Independence Sr High",555,0,555,239,0,239,0.43059999999999998,13.5,0,13.5]
["D0446",6831,"BRIDGES Academy",0,0,0,0,0,0,0,0,0,0]
["D0447",6870,"Lincoln Central Elem",310,0,310,171,0,171,0.55159999999999998,0,18,18]
["D0447",6871,"Thayer Schools",128,0,128,54,0,54,0.4219,2.7,0,2.7]
["D0447",6876,"Cherryvale Sr / Middle School",296,0,296,140,0,140,0.47299999999999998,12.1,0,12.1]
["D0448",6896,"Inman Elem",209,0,209,43,0,43,0.20569999999999999,0,0,0]
["D0448",6898,"Inman Jr/Sr High School",201,0,201,33,0,33,0.16420000000000001,0,0,0]
["D0449",6917,"Pleasant Ridge Middle",134,0,134,25,0,25,0.18659999999999999,0,0,0]
["D0449",6918,"Pleasant Ridge High",186,0,186,29,0,29,0.15590000000000001,0,0,0]
["D0449",6919,"Pleasant Ridge Elementary",321,0,321,34,0,34,0.10589999999999999,0,0,0]
["D0450",6938,"Berryton Elem",486,0,486,89,0,89,0.18310000000000001,0,0,0]
["D0450",6940,"Shawnee Heights Elem",436,0,436,83,0,83,0.19040000000000001,0,0,0]
["D0450",6944,"Shawnee Heights High",1168,0,1168,252,0,252,0.21579999999999999,0,0,0]
["D0450",6945,"Shawnee Heights Middle",578,0,578,139,0,139,0.24049999999999999,0,0,0]
["D0450",6946,"Tecumseh North Elem",457,0,457,165,0,165,0.36109999999999998,1.3,0,1.3]
["D0450",6948,"Tecumseh South Elem",499,0,499,139,0,139,0.27860000000000001,0,0,0]
["D0452",6982,"Stanton County Elementary",224,0,224,87,0,87,0.38840000000000002,2.2999999999999998,0,2.2999999999999998]
["D0452",6984,"Stanton County Jr./Sr. High School",190,0,190,52,0,52,0.2737,0,0,0]
["D0453",7020,"Leavenworth Sr High",1287,0,1287,365,0,365,0.28360000000000002,0,0,0]
["D0453",7026,"Leavenworth Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0453",7028,"Henry Leavenworth",328,0,328,103,0,103,0.314,0,0,0]
["D0453",7029,"Anthony Elementary",293,0,293,166,0,166,0.56659999999999999,0,17.399999999999999,17.399999999999999]
["D0453",7031,"David Brewer Elementary",339,0,339,158,0,158,0.46610000000000001,12.8,0,12.8]
["D0453",7033,"Richard Warren Middle School",476,0,476,209,0,209,0.43909999999999999,13,0,13]
["D0453",7046,"Richard Warren Intermediate School",497,0,497,213,0,213,0.42859999999999998,11.7,0,11.7]
["D0453",7047,"Earl Lawson Early Education Center",382,0,382,152,0,152,0.39789999999999998,5.0999999999999996,0,5.0999999999999996]
["D0454",7057,"Burlingame Elementary",131,0,131,53,0,53,0.40460000000000002,2,0,2]
["D0454",7058,"Burlingame Junior/Senior High",144,0,144,41,0,41,0.28470000000000001,0,0,0]
["D0456",7094,"Marais Des Cygnes Valley Elem",88,0,88,29,0,29,0.32950000000000002,0,0,0]
["D0456",7096,"Marais Des Cygnes Valley High",69,0,69,26,0,26,0.37680000000000002,0.5,0,0.5]
["D0456",7104,"Marais Des Cygnes Valley Middle",54,0,54,26,0,26,0.48149999999999998,{"$f":"IF(AND((J1030-35%)>0,J1030<50%),I1030*(J1030-35%)*0.7,0)","v":2.4},{"$f":"IF(J1030>=50%,I1030*10.5%,0)","v":0},{"$f":"MAX(K1030,L1030)","v":2.4}]
["D0457",7115,"Edith Scheuerman Elem",180,0,{"$f":"SUM(D1031+E1031)","v":180},133,0,{"$f":"SUM(G1031+H1031)","v":133},{"$f":"IF(ISERROR(I1031/F1031),0,I1031/F1031)","v":0.7389},0,14,14]
["D0457",7118,"Alta Brown Elem",307,0,307,183,0,183,0.59609999999999996,0,19.2,19.2]
["D0457",7119,"Florence Wilson Elem",335,0,335,165,0,165,0.49249999999999999,16.5,0,16.5]
["D0457",7120,"Abe Hubert Elementary School",347,0,347,216,0,216,0.62250000000000005,0,22.7,22.7]
["D0457",7124,"Buffalo Jones Elem",250,0,250,163,0,163,0.65200000000000002,0,17.100000000000001,17.100000000000001]
["D0457",7126,"Georgia Matthews Elem",107,0,107,50,0,50,0.46729999999999999,4.0999999999999996,0,4.0999999999999996]
["D0457",7128,"Horace J. Good Middle School",657,0,657,316,0,316,0.48099999999999998,29,0,29]
["D0457",7130,"Garden City High School",1984,0,1984,819,0,819,0.4128,36,0,36]
["D0457",7131,"Gertrude Walker Elem",199,0,199,112,0,112,0.56279999999999997,0,11.8,11.8]
["D0457",7132,"Jennie Barker Elem",160,0,160,36,0,36,0.22500000000000001,0,0,0]
["D0457",7133,"Jennie Wilson Elem",534,0,534,219,0,219,0.41010000000000002,9.1999999999999993,0,9.1999999999999993]
["D0457",7138,"Kenneth Henderson Middle",393,0,393,171,0,171,0.43509999999999999,10.199999999999999,0,10.199999999999999]
["D0457",7140,"Plymell Elementary",144,0,144,25,0,25,0.1736,0,0,0]
["D0457",7143,"Victor Ornelas Elem",420,0,420,244,0,244,0.58099999999999996,0,25.6,25.6]
["D0457",7147,"Bernadine Sitts Intermediate Ctr",448,0,448,270,0,270,0.60270000000000001,0,28.4,28.4]
["D0457",7148,"Charles O Stones Intermediate Ctr",391,0,391,214,0,214,0.54730000000000001,0,22.5,22.5]
["D0457",7177,"GC Achieve at J.D. Adams Hall",106,0,106,51,0,51,0.48110000000000003,4.7,0,4.7]
["D0457",7189,"USD 457 Virtual Academy",0,0,0,0,0,0,0,0,0,0]
["D0458",7160,"Basehor Elementary School",454,0,454,47,0,47,0.10349999999999999,0,0,0]
["D0458",7164,"Basehor-Linwood High School",821,0,821,81,0,81,9.8699999999999996E-2,0,0,0]
["D0458",7170,"Linwood Elementary School",128,0,128,19,0,19,0.1484,0,0,0]
["D0458",7172,"Basehor-Linwood Middle School",622,0,622,62,0,62,9.9699999999999997E-2,0,0,0]
["D0458",7175,"Glenwood Ridge Elementary School",419,0,419,27,0,27,6.4399999999999999E-2,0,0,0]
["D0458",7181,"Gray Hawk Elementary School",247,0,247,22,0,22,8.9099999999999999E-2,0,0,0]
["D0458",7188,"Basehor-Linwood Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0459",7184,"Bucklin Elem",156,0,156,71,0,71,0.4551,5.2,0,5.2]
["D0459",7186,"Bucklin High",73,0,73,22,0,22,0.3014,0,0,0]
["D0460",7206,"Hesston Elem",304,0,304,36,0,36,0.11840000000000001,0,0,0]
["D0460",7208,"Hesston Middle",286,0,286,41,0,41,0.1434,0,0,0]
["D0460",7210,"Hesston High",260,0,260,42,0,42,0.1615,0,0,0]
["D0461",7226,"Heller Elem",233,0,233,100,0,100,0.42920000000000003,5.5,0,5.5]
["D0461",7228,"North Lawn Elem",172,0,172,72,0,72,0.41860000000000003,3.5,0,3.5]
["D0461",7232,"Neodesha High",319,0,319,96,0,96,0.3009,0,0,0]
["D0462",7246,"Central Elem",152,0,152,60,0,60,0.3947,1.9,0,1.9]
["D0462",7254,"Central Jr-Sr High",145,0,145,69,0,69,0.47589999999999999,6.1,0,6.1]
["D0463",7270,"Udall Elem",142,0,142,50,0,50,0.35210000000000002,0.1,0,0.1]
["D0463",7271,"Udall Middle School",84,0,84,19,0,19,0.22620000000000001,0,0,0]
["D0463",7272,"Udall High",102,0,102,35,0,35,0.34310000000000002,0,0,0]
["D0464",7298,"Tonganoxie High",583,0,583,84,0,84,0.14410000000000001,0,0,0]
["D0464",7299,"Tonganoxie Middle School",461,0,461,73,0,73,0.15840000000000001,0,0,0]
["D0464",7300,"Tonganoxie Elem",833,0,833,160,0,160,0.19209999999999999,0,0,0]
["D0465",7310,"Country View Elem",134,0,134,57,0,57,0.4254,3,0,3]
["D0465",7324,"Irving Elem",274,0,274,228,0,228,0.83209999999999995,0,23.9,23.9]
["D0465",7326,"Lowell Elem",254,0,254,145,0,145,0.57089999999999996,0,15.2,15.2]
["D0465",7330,"Whittier Elem",253,0,253,118,0,118,0.46639999999999998,9.6,0,9.6]
["D0465",7332,"Winfield High",647,0,647,330,0,330,0.51,0,34.700000000000003,34.700000000000003]
["D0465",7333,"Winfield Middle School",492,0,492,274,0,274,0.55689999999999995,0,28.8,28.8]
["D0466",7356,"Scott City Lower Elem",232,0,232,64,0,64,0.27589999999999998,0,0,0]
["D0466",7358,"Scott City Middle",426,0,426,146,0,146,0.3427,0,0,0]
["D0466",7359,"Scott Community Learning Center",0,0,0,0,0,0,0,0,0,0]
["D0466",7360,"Scott City High",302,0,302,89,0,89,0.29470000000000002,0,0,0]
["D0467",7382,"Wichita County Elementary",207,0,207,71,0,71,0.34300000000000003,0,0,0]
["D0467",7385,"Wichita County Junior-Senior High School",172,0,172,56,0,56,0.3256,0,0,0]
["D0468",7402,"Healy Elem",18,0,18,14,0,14,0.77780000000000005,0,1.5,1.5]
["D0468",7404,"Healy High",22,0,22,20,0,20,0.90910000000000002,0,2.1,2.1]
["D0469",7420,"Lansing Middle 6-8",615,0,615,138,0,138,0.22439999999999999,0,0,0]
["D0469",7423,"Lansing Elementary School",707,0,707,181,0,181,0.25600000000000001,0,0,0]
["D0469",7426,"Lansing High 9-12",865,0,865,163,0,163,0.18840000000000001,0,0,0]
["D0469",7435,"Lansing Intermediate School",371,0,371,98,0,98,0.26419999999999999,0,0,0]
["D0470",7440,"Adams Elem",295,0,295,190,0,190,0.64410000000000001,0,20,20]
["D0470",7442,"Frances Willard Elem",241,0,241,157,0,157,0.65149999999999997,0,16.5,16.5]
["D0470",7443,"Jefferson Elem",252,0,252,127,0,127,0.504,0,13.3,13.3]
["D0470",7448,"Roosevelt Elem",210,0,210,133,0,133,0.63329999999999997,0,14,14]
["D0470",7454,"Arkansas City Middle Sch",664,0,664,392,0,392,0.59040000000000004,{"$f":"IF(AND((J1094-35%)>0,J1094<50%),I1094*(J1094-35%)*0.7,0)","v":0},{"$f":"IF(J1094>=50%,I1094*10.5%,0)","v":41.2},{"$f":"MAX(K1094,L1094)","v":41.2}]
["D0470",7456,"Arkansas City High",792,0,{"$f":"SUM(D1095+E1095)","v":792},374,0,{"$f":"SUM(G1095+H1095)","v":374},{"$f":"IF(ISERROR(I1095/F1095),0,I1095/F1095)","v":0.47220000000000001},32,0,32]
["D0470",7458,"C 4 Elem",103,0,103,34,0,34,0.3301,0,0,0]
["D0470",7466,"I X L Elem",184,0,184,114,0,114,0.61960000000000004,0,12,12]
["D0471",7492,"Dexter Elem",121,0,121,40,0,40,0.3306,0,0,0]
["D0471",7494,"Dexter High",147,0,147,39,0,39,0.26529999999999998,0,0,0]
["D0473",7534,"Blue Ridge Elem",67,0,67,7,0,7,0.1045,0,0,0]
["D0473",7540,"Chapman Elem",265,0,265,46,0,46,0.1736,0,0,0]
["D0473",7541,"Chapman Middle School",288,0,288,84,0,84,0.29170000000000001,0,0,0]
["D0473",7542,"Chapman High",348,0,348,76,0,76,0.21840000000000001,0,0,0]
["D0473",7546,"Enterprise Elem",79,0,79,39,0,39,0.49370000000000003,3.9,0,3.9]
["D0473",7552,"Rural Center Elem",48,0,48,14,0,14,0.29170000000000001,0,0,0]
["D0474",7574,"Haviland Elem",57,0,57,17,0,17,0.29820000000000002,0,0,0]
["D0475",7592,"Grandview Elem",104,4,108,62,3,65,0.60189999999999999,0,6.8,6.8]
["D0475",7593,"Spring Valley Elementary",401,14,415,126,4,130,0.31330000000000002,0,0,0]
["D0475",7598,"Eisenhower Elem",344,17,361,110,7,117,0.3241,0,0,0]
["D0475",7600,"Fort Riley Elem",367,47,414,48,6,54,0.13039999999999999,0,0,0]
["D0475",7601,"LTG Richard J. Seitz Elementary",630,93,723,104,17,121,0.16739999999999999,0,0,0]
["D0475",7606,"Lincoln Elem",268,2,270,93,0,93,0.34439999999999998,0,0,0]
["D0475",7608,"Morris Hill Elem",236,36,272,61,8,69,0.25369999999999998,0,0,0]
["D0475",7610,"Sheridan Elem",263,2,265,95,0,95,0.35849999999999999,0.6,0,0.6]
["D0475",7612,"Washington Elem",323,9,332,297,8,305,0.91869999999999996,0,32,32]
["D0475",7614,"Westwood Elem",272,3,275,158,2,160,0.58179999999999998,0,16.8,16.8]
["D0475",7616,"Fort Riley Middle School",500,65,565,87,6,93,0.1646,0,0,0]
["D0475",7618,"Junction City Middle School",952,23,975,428,12,440,0.45129999999999998,31.2,0,31.2]
["D0475",7620,"Junction City Sr High",1588,51,1639,451,12,463,0.28249999999999997,0,0,0]
["D0475",7624,"Milford Elem",84,4,88,19,0,19,0.21590000000000001,0,0,0]
["D0475",7630,"Ware Elem",603,95,698,129,15,144,0.20630000000000001,0,0,0]
["D0476",7648,"Copeland Elem",43,0,43,14,0,14,0.3256,0,0,0]
["D0476",7651,"South Gray Jr High",27,0,27,12,0,12,0.44440000000000002,0.8,0,0.8]
["D0477",7664,"Ingalls Elem",109,0,109,28,0,28,0.25690000000000002,0,0,0]
["D0477",7666,"Ingalls High School/Junior High",121,0,121,29,0,29,0.2397,0,0,0]
["D0479",7692,"Crest Elementary",169,0,169,72,0,72,0.42599999999999999,3.8,0,3.8]
["D0479",7694,"Crest High",78,0,78,19,0,19,0.24360000000000001,0,0,0]
["D0480",7715,"Cottonwood Elementary School",495,0,495,333,0,333,0.67269999999999996,0,35,35]
["D0480",7718,"MacArthur Elementary School",368,0,368,180,0,180,0.48909999999999998,17.5,0,17.5]
["D0480",7725,"Sunflower Elementary School",509,0,509,297,0,297,0.58350000000000002,0,31.2,31.2]
["D0480",7732,"Liberal Sr High",1349,0,1349,766,0,766,0.56779999999999997,0,80.400000000000006,80.400000000000006]
["D0480",7736,"Eisenhower Middle School",587,0,587,347,0,347,0.59109999999999996,0,36.4,36.4]
["D0480",7737,"Prairie View Elementary School",411,0,411,257,0,257,0.62529999999999997,0,27,27]
["D0480",7738,"Meadowlark Elementary School",350,0,350,281,0,281,0.80289999999999995,0,29.5,29.5]
["D0480",7739,"Seymour Rogers Middle School",547,0,547,356,0,356,0.65080000000000005,0,37.4,37.4]
["D0481",7750,"Hope Elem",72,0,72,16,0,16,0.22220000000000001,0,0,0]
["D0481",7752,"Hope High",30,0,30,8,0,8,0.26669999999999999,0,0,0]
["D0481",7758,"White City Elem",125,0,125,41,0,41,0.32800000000000001,0,0,0]
["D0481",7760,"White City High",40,0,40,11,0,11,0.27500000000000002,0,0,0]
["D0482",7778,"Dighton Elem",143,0,143,44,0,44,0.30769999999999997,0,0,0]
["D0482",7782,"Dighton High",100,0,100,22,0,22,0.22,0,0,0]
["D0483",7798,"Kismet Elem",150,0,150,74,0,74,0.49330000000000002,7.4,0,7.4]
["D0483",7800,"Plains Elem",123,0,123,56,0,56,0.45529999999999998,4.0999999999999996,0,4.0999999999999996]
["D0483",7804,"Southwestern Heights Jr/Sr High",327,0,327,160,0,160,0.48930000000000001,15.6,0,15.6]
["D0484",7821,"Fredonia Early Learning Center",69,0,69,26,0,26,0.37680000000000002,0.5,0,0.5]
["D0484",7822,"Fredonia Virtual Academy",0,0,0,0,0,0,0,0,0,0]
["D0484",7832,"Lincoln Elementary",304,0,304,129,0,129,0.42430000000000001,6.7,0,6.7]
["D0484",7838,"Fredonia Jr./Sr. High School",277,0,277,100,0,100,0.36099999999999999,0.8,0,0.8]
["D0487",7888,"Herington Elem",178,0,178,96,0,96,0.5393,0,10.1,10.1]
["D0487",7890,"Herington Middle Sch",114,0,114,59,0,59,0.51749999999999996,0,6.2,6.2]
["D0487",7892,"Herington High",127,0,127,64,0,64,0.50390000000000001,0,6.7,6.7]
["D0489",7945,"Learning Center",1,0,1,0,0,0,0,0,0,0]
["D0489",7946,"Lincoln Elem",314,0,314,132,0,132,0.4204,6.5,0,6.5]
["D0489",7950,"Woodrow Wilson Elem",388,0,388,95,0,95,0.24479999999999999,0,0,0]
["D0489",7952,"Hays Middle School",741,0,741,245,0,245,0.3306,0,0,0]
["D0489",7954,"Hays High",890,0,890,237,0,237,0.26629999999999998,0,0,0]
["D0489",7956,"Kathryn O'Loughlin McCarthy Elem",394,0,394,92,0,92,0.23350000000000001,0,0,0]
["D0489",7959,"Roosevelt Elem",390,0,390,113,0,113,0.28970000000000001,{"$f":"IF(AND((J1158-35%)>0,J1158<50%),I1158*(J1158-35%)*0.7,0)","v":0},{"$f":"IF(J1158>=50%,I1158*10.5%,0)","v":0},{"$f":"MAX(K1158,L1158)","v":0}]
["D0490",7990,"Grandview Elem",255,0,{"$f":"SUM(D1159+E1159)","v":255},69,0,{"$f":"SUM(G1159+H1159)","v":69},{"$f":"IF(ISERROR(I1159/F1159),0,I1159/F1159)","v":0.27060000000000001},0,0,0]
["D0490",8000,"El Dorado Middle",444,0,444,211,0,211,0.47520000000000001,18.5,0,18.5]
["D0490",8002,"El Dorado High",481,0,481,183,0,183,0.3805,3.9,0,3.9]
["D0490",8009,"Skelly Elementary School",244,0,244,159,0,159,0.65159999999999996,0,16.7,16.7]
["D0490",8011,"Blackmore Elementary",334,0,334,204,0,204,0.61080000000000001,0,21.4,21.4]
["D0490",8012,"El Dorado Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0491",8022,"Eudora Elementary School",718,0,718,127,0,127,0.1769,0,0,0]
["D0491",8023,"Eudora High  School",536,0,536,80,0,80,0.14929999999999999,0,0,0]
["D0491",8029,"Eudora Middle School",411,0,411,71,0,71,0.17269999999999999,0,0,0]
["D0491",8033,"Eudora Schools Virtual Learning",0,0,0,0,0,0,0,0,0,0]
["D0492",8038,"Flinthills Primary School",58,0,58,20,0,20,0.3448,0,0,0]
["D0492",8046,"Flinthills Intermediate School",55,0,55,29,0,29,0.52729999999999999,0,3,3]
["D0492",8050,"Flinthills Middle School",64,0,64,34,0,34,0.53129999999999999,0,3.6,3.6]
["D0492",8051,"Flinthills High School",107,0,107,38,0,38,0.35510000000000003,0.1,0,0.1]
["D0493",8064,"Highland Elem",118,0,118,54,0,54,0.45760000000000001,4.0999999999999996,0,4.0999999999999996]
["D0493",8066,"Park Elem",170,0,170,86,0,86,0.50590000000000002,0,9,9]
["D0493",8068,"Central Elem",352,0,352,140,0,140,0.3977,4.7,0,4.7]
["D0493",8070,"Columbus High",264,0,264,81,0,81,0.30680000000000002,0,0,0]
["D0494",8110,"Syracuse Elem",330,0,330,203,0,203,0.61519999999999997,0,21.3,21.3]
["D0494",8114,"Syracuse High",226,0,226,114,0,114,0.50439999999999996,0,12,12]
["D0495",8133,"Fort Larned Elementary School",404,0,404,186,0,186,0.46039999999999998,14.4,0,14.4]
["D0495",8140,"Larned Middle School",198,0,198,64,0,64,0.32319999999999999,0,0,0]
["D0495",8142,"Larned Sr High",226,0,226,64,0,64,0.28320000000000001,0,0,0]
["D0496",8167,"Pawnee Heights",141,0,141,70,0,70,0.4965,7.2,0,7.2]
["D0497",8185,"Lawrence Virtual School",0,0,0,0,0,0,0,0,0,0]
["D0497",8189,"Sunflower Elementary",458,0,458,116,0,116,0.25330000000000003,0,0,0]
["D0497",8190,"Prairie Park Elem",380,0,380,126,0,126,0.33160000000000001,0,0,0]
["D0497",8191,"Broken Arrow Elem",259,0,259,67,0,67,0.25869999999999999,0,0,0]
["D0497",8194,"Cordley Elem",279,0,279,92,0,92,0.32969999999999999,0,0,0]
["D0497",8195,"Deerfield Elem",467,0,467,59,0,59,0.1263,0,0,0]
["D0497",8198,"Hillcrest Elem",338,0,338,133,0,133,0.39350000000000002,4,0,4]
["D0497",8202,"Quail Run Elementary",398,0,398,53,0,53,0.13320000000000001,0,0,0]
["D0497",8204,"New York Elem",332,0,332,115,0,115,0.34639999999999999,0,0,0]
["D0497",8206,"Pinckney Elem",197,0,197,72,0,72,0.36549999999999999,0.8,0,0.8]
["D0497",8208,"Schwegler Elem",295,0,295,103,0,103,0.34920000000000001,0,0,0]
["D0497",8210,"Sunset Hill Elem",377,0,377,95,0,95,0.252,0,0,0]
["D0497",8212,"Woodlawn Elem",206,0,206,60,0,60,0.2913,0,0,0]
["D0497",8213,"Langston Hughes Elem",439,0,439,38,0,38,8.6599999999999996E-2,0,0,0]
["D0497",8214,"Lawrence Liberty Memorial Central Mid School",486,0,486,188,0,188,0.38679999999999998,4.8,0,4.8]
["D0497",8215,"Billy Mills Middle School",546,0,546,192,0,192,0.35160000000000002,0.2,0,0.2]
["D0497",8216,"Lawrence West Middle School",610,0,610,118,0,118,0.19339999999999999,0,0,0]
["D0497",8217,"Lawrence Southwest Middle School",621,0,621,74,0,74,0.1192,0,0,0]
["D0497",8218,"Lawrence High",1588,0,1588,427,0,427,0.26889999999999997,0,0,0]
["D0497",8224,"Lawrence Free State High",1840,0,1840,328,0,328,0.17829999999999999,0,0,0]
["D0498",8238,"Valley Heights Elem",117,0,117,31,0,31,0.26500000000000001,0,0,0]
["D0498",8246,"Valley Heights Elementary - Waterville",104,0,104,29,0,29,0.27879999999999999,0,0,0]
["D0498",8252,"Valley Heights Jr/Sr High",191,0,191,64,0,64,0.33510000000000001,0,0,0]
["D0499",8264,"Liberty Elem",173,0,173,93,0,93,0.53759999999999997,0,9.8000000000000007,9.8000000000000007]
["D0499",8268,"Spring Grove Primary Center",198,0,198,93,0,93,0.46970000000000001,7.8,0,7.8]
["D0499",8270,"Galena Middle School",189,0,189,92,0,92,0.48680000000000001,8.8000000000000007,0,8.8000000000000007]
["D0499",8274,"Galena High",247,0,247,99,0,99,0.40079999999999999,3.5,0,3.5]
["D0500",8279,"Banneker Elem",303,0,303,249,0,249,0.82179999999999997,0,26.1,26.1]
["D0500",8281,"McKinley Elementary School",279,0,279,243,0,243,0.871,0,25.5,25.5]
["D0500",8282,"Silver City Elem",275,0,275,216,0,216,0.78549999999999998,0,22.7,22.7]
["D0500",8284,"Chelsea Elem",565,0,565,422,0,422,0.74690000000000001,0,44.3,44.3]
["D0500",8285,"Douglass Elem",256,0,256,213,0,213,0.83199999999999996,0,22.4,22.4]
["D0500",8287,"Thomas A Edison Elem",244,0,244,185,0,185,0.75819999999999999,0,19.399999999999999,19.399999999999999]
["D0500",8288,"Emerson Elem",162,0,162,120,0,120,0.74070000000000003,0,12.6,12.6]
["D0500",8290,"John Fiske Elem",295,0,295,239,0,239,0.81020000000000003,0,25.1,25.1]
["D0500",8292,"Grant Elem",295,0,295,253,0,253,0.85760000000000003,0,26.6,26.6]
["D0500",8293,"Bertram Caruthers Elem",378,0,378,319,0,319,0.84389999999999998,0,33.5,33.5]
["D0500",8298,"Mark Twain Elem",244,0,244,177,0,177,0.72540000000000004,0,18.600000000000001,18.600000000000001]
["D0500",8303,"Noble Prentis Elem",233,0,233,183,0,183,0.78539999999999999,0,19.2,19.2]
["D0500",8305,"Quindaro Elem",329,0,329,281,0,281,0.85409999999999997,{"$f":"IF(AND((J1222-35%)>0,J1222<50%),I1222*(J1222-35%)*0.7,0)","v":0},{"$f":"IF(J1222>=50%,I1222*10.5%,0)","v":29.5},{"$f":"MAX(K1222,L1222)","v":29.5}]
["D0500",8308,"Frank Rushton Elem",311,0,{"$f":"SUM(D1223+E1223)","v":311},228,0,{"$f":"SUM(G1223+H1223)","v":228},{"$f":"IF(ISERROR(I1223/F1223),0,I1223/F1223)","v":0.73309999999999997},0,23.9,23.9]
["D0500",8309,"New Stanley Elem",238,0,238,191,0,191,0.80249999999999999,0,20.100000000000001,20.100000000000001]
["D0500",8311,"Eugene Ware Elem",234,0,234,182,0,182,0.77780000000000005,0,19.100000000000001,19.100000000000001]
["D0500",8313,"Whittier Elem",507,0,507,430,0,430,0.84809999999999997,0,45.2,45.2]
["D0500",8315,"Frances Willard Elem",398,0,398,299,0,299,0.75129999999999997,0,31.4,31.4]
["D0500",8316,"Central Middle",714,0,714,538,0,538,0.75349999999999995,0,56.5,56.5]
["D0500",8317,"Carl B. Bruce Middle School",924,0,924,750,0,750,0.81169999999999998,0,78.8,78.8]
["D0500",8320,"Argentine Middle",670,0,670,486,0,486,0.72540000000000004,0,51,51]
["D0500",8321,"Rosedale Middle",527,0,527,412,0,412,0.78180000000000005,0,43.3,43.3]
["D0500",8322,"Sumner Academy of Arts & Science",999,0,999,521,0,521,0.52149999999999996,0,54.7,54.7]
["D0500",8323,"Wyandotte High",1831,0,1831,1441,0,1441,0.78700000000000003,0,151.30000000000001,151.30000000000001]
["D0500",8324,"Arrowhead Middle",448,0,448,281,0,281,0.62719999999999998,0,29.5,29.5]
["D0500",8327,"J C Harmon High",1327,0,1327,897,0,897,0.67600000000000005,0,94.2,94.2]
["D0500",8329,"F L Schlagle High",796,0,796,551,0,551,0.69220000000000004,0,57.9,57.9]
["D0500",8330,"Claude A Huyck Elem",287,0,287,206,0,206,0.71779999999999999,0,21.6,21.6]
["D0500",8331,"D D Eisenhower Middle",628,0,628,431,0,431,0.68630000000000002,0,45.3,45.3]
["D0500",8332,"Hazel Grove Elem",524,0,524,331,0,331,0.63170000000000004,0,34.799999999999997,34.799999999999997]
["D0500",8340,"John F Kennedy Elem",430,0,430,275,0,275,0.63949999999999996,0,28.9,28.9]
["D0500",8342,"Lindbergh Elem",195,0,195,158,0,158,0.81030000000000002,0,16.600000000000001,16.600000000000001]
["D0500",8346,"Stony Point South",268,0,268,168,0,168,0.62690000000000001,0,17.600000000000001,17.600000000000001]
["D0500",8348,"Stony Point North",296,0,296,183,0,183,0.61819999999999997,0,19.2,19.2]
["D0500",8350,"Washington High",1120,0,1120,673,0,673,0.60089999999999999,0,70.7,70.7]
["D0500",8352,"Welborn Elem",549,0,549,401,0,401,0.73040000000000005,0,42.1,42.1]
["D0500",8358,"M E Pearson Elem",583,0,583,477,0,477,0.81820000000000004,0,50.1,50.1]
["D0500",8402,"Fairfax Learning Center",62,0,62,35,0,35,0.5645,0,3.7,3.7]
["D0500",8403,"500 Reach",55,0,55,10,0,10,0.18179999999999999,0,0,0]
["D0500",8406,"Bridges/Wyandot Academy",12,0,12,9,0,9,0.75,0,0.9,0.9]
["D0500",8407,"Gloria Willis Middle School",747,0,747,522,0,522,0.69879999999999998,0,54.8,54.8]
["D0500",8408,"Lowell Brune Elementary School",416,0,416,213,0,213,0.51200000000000001,0,22.4,22.4]
["D0500",8409,"West Park Elementary School",501,0,501,389,0,389,0.77639999999999998,0,40.799999999999997,40.799999999999997]
["D0501",8446,"Avondale Academy",8,0,8,6,0,6,0.75,0,0.6,0.6]
["D0501",8452,"Chase Middle School",366,0,366,277,0,277,0.75680000000000003,0,29.1,29.1]
["D0501",8453,"Jardine Elementary",675,0,675,316,0,316,0.46810000000000002,26.1,0,26.1]
["D0501",8462,"Highland Park Central",326,0,326,219,0,219,0.67179999999999995,0,23,23]
["D0501",8465,"Ross Elementary",521,0,521,323,0,323,0.62,0,33.9,33.9]
["D0501",8467,"Hope Street Charter Academy",86,0,86,56,0,56,0.6512,0,5.9,5.9]
["D0501",8472,"Lowman Hill Elem",287,0,287,147,0,147,0.51219999999999999,0,15.4,15.4]
["D0501",8480,"McCarter Elem",365,0,365,143,0,143,0.39179999999999998,4.2,0,4.2]
["D0501",8482,"McClure Elem",319,0,319,147,0,147,0.46079999999999999,11.4,0,11.4]
["D0501",8484,"McEachron Elem",375,0,375,171,0,171,0.45600000000000002,12.7,0,12.7]
["D0501",8486,"Meadows Elementary",393,0,393,226,0,226,0.57509999999999994,0,23.7,23.7]
["D0501",8494,"Quincy Elem",180,0,180,124,0,124,0.68889999999999996,0,13,13]
["D0501",8498,"Randolph Elem",342,0,342,146,0,146,0.4269,7.9,0,7.9]
["D0501",8499,"Scott Dual Language Magnet",412,0,412,267,0,267,0.64810000000000001,0,28,28]
["D0501",8501,"Robinson Middle School",366,0,366,241,0,241,0.65849999999999997,0,25.3,25.3]
["D0501",8504,"State Street Elem",449,0,449,291,0,291,0.64810000000000001,0,30.6,30.6]
["D0501",8506,"Stout Elem",153,0,153,90,0,90,0.58819999999999995,0,9.5,9.5]
["D0501",8512,"Whitson Elem",392,0,392,149,0,149,0.38009999999999999,3.1,0,3.1]
["D0501",8513,"Williams Science and Fine Arts Magnet School",428,0,428,284,0,284,0.66359999999999997,0,29.8,29.8]
["D0501",8524,"Eisenhower Middle School",466,0,466,358,0,358,0.76819999999999999,0,37.6,37.6]
["D0501",8530,"Jardine Middle School",531,0,531,291,0,291,0.54800000000000004,0,30.6,30.6]
["D0501",8532,"Landon Middle School",451,0,451,205,0,205,0.45450000000000002,15,0,15]
["D0501",8533,"Marjorie French Middle School",446,0,446,224,0,224,0.50219999999999998,0,23.5,23.5]
["D0501",8536,"Highland Park High",852,0,852,608,0,608,0.71360000000000001,0,63.8,63.8]
["D0501",8538,"Topeka High",1505,0,1505,833,0,833,0.55349999999999999,0,87.5,87.5]
["D0501",8540,"Topeka West High",1125,0,1125,469,0,469,0.41689999999999999,22,0,22]
["D0501",8552,"Capital City",75,0,75,48,0,48,0.64,0,5,5]
["D0502",8580,"Lewis Elem",78,0,78,33,0,33,0.42309999999999998,1.7,0,1.7]
["D0503",8594,"Parsons Middle School",295,0,295,186,0,186,0.63049999999999995,0,19.5,19.5]
["D0503",8596,"Parsons Sr High",387,0,387,192,0,192,0.49609999999999999,19.600000000000001,0,19.600000000000001]
["D0503",8602,"Garfield School",195,0,195,113,0,113,0.57950000000000002,0,11.9,11.9]
["D0503",8603,"Guthridge School",169,0,169,97,0,97,0.57399999999999995,0,10.199999999999999,10.199999999999999]
["D0503",8604,"Lincoln School",237,0,237,143,0,143,0.60340000000000005,0,15,15]
["D0504",8622,"Oswego Neosho Hgts Elem",164,0,164,61,0,61,0.372,{"$f":"IF(AND((J1286-35%)>0,J1286<50%),I1286*(J1286-35%)*0.7,0)","v":0.9},{"$f":"IF(J1286>=50%,I1286*10.5%,0)","v":0},{"$f":"MAX(K1286,L1286)","v":0.9}]
["D0504",8623,"Service Valley Charter Academy",104,0,{"$f":"SUM(D1287+E1287)","v":104},38,0,{"$f":"SUM(G1287+H1287)","v":38},{"$f":"IF(ISERROR(I1287/F1287),0,I1287/F1287)","v":0.3654},0.4,0,0.4]
["D0504",8624,"Oswego Junior-Senior High School",162,0,162,64,0,64,0.39510000000000001,2,0,2]
["D0505",8370,"St. Paul Elementary School",118,0,118,34,0,34,0.28810000000000002,0,0,0]
["D0505",8372,"St. Paul High School",75,0,75,16,0,16,0.21329999999999999,0,0,0]
["D0505",8373,"St. Paul Middle School",39,0,39,16,0,16,0.4103,0.7,0,0.7]
["D0505",8636,"Chetopa Elem",69,0,69,49,0,49,0.71009999999999995,0,5.0999999999999996,5.0999999999999996]
["D0505",8638,"Chetopa High",71,0,71,46,0,46,0.64790000000000003,0,4.8,4.8]
["D0506",8652,"Altamont Elem",211,0,211,79,0,79,0.37440000000000001,1.3,0,1.3]
["D0506",8654,"Labette County High School",522,0,522,174,0,174,0.33329999999999999,0,0,0]
["D0506",8658,"Bartlett Elem",124,0,124,53,0,53,0.4274,2.9,0,2.9]
["D0506",8666,"Edna Elem",178,0,178,62,0,62,0.3483,0,0,0]
["D0506",8680,"Meadowview Elem",329,0,329,128,0,128,0.3891,3.5,0,3.5]
["D0506",8684,"Mound Valley Elem",138,0,138,61,0,61,0.442,3.9,0,3.9]
["D0507",8694,"Satanta Elem",116,0,116,52,0,52,0.44829999999999998,3.6,0,3.6]
["D0507",8696,"Satanta Jr-Sr High",139,0,139,60,0,60,0.43169999999999997,3.4,0,3.4]
["D0508",8702,"Central Elem",212,0,212,111,0,111,0.52359999999999995,0,11.7,11.7]
["D0508",8704,"Lincoln Elem",210,0,210,113,0,113,0.53810000000000002,0,11.9,11.9]
["D0508",8707,"USD 508 eAcademy",0,0,0,0,0,0,0,0,0,0]
["D0508",8710,"Baxter Springs High",396,0,396,192,0,192,0.48480000000000001,18.100000000000001,0,18.100000000000001]
["D0509",8742,"South Haven Elem",88,0,88,17,0,17,0.19320000000000001,0,0,0]
["D0509",8744,"South Haven High",107,0,107,25,0,25,0.2336,0,0,0]
["D0511",8762,"Puls Elem",114,0,114,33,0,33,0.28949999999999998,0,0,0]
["D0511",8764,"Attica High",53,0,53,8,0,8,0.15090000000000001,0,0,0]
["D0512",8774,"East Antioch Elem",311,0,311,69,0,69,0.22189999999999999,0,0,0]
["D0512",8776,"Apache Elem",506,0,506,240,0,240,0.4743,20.9,0,20.9]
["D0512",8782,"Belinder Elem",431,0,431,14,0,14,3.2500000000000001E-2,0,0,0]
["D0512",8784,"Bluejacket-Flint",386,0,386,93,0,93,0.2409,0,0,0]
["D0512",8786,"Briarwood Elem",644,0,644,75,0,75,0.11650000000000001,0,0,0]
["D0512",8787,"Broken Arrow Elem",337,0,337,129,0,129,0.38279999999999997,3,0,3]
["D0512",8788,"Brookridge Elem",523,0,523,170,0,170,0.32500000000000001,0,0,0]
["D0512",8790,"Brookwood Elem",427,0,427,17,0,17,3.9800000000000002E-2,0,0,0]
["D0512",8791,"Christa McAuliffe Elem",419,0,419,33,0,33,7.8799999999999995E-2,0,0,0]
["D0512",8793,"Comanche Elem",399,0,399,234,0,234,0.58650000000000002,0,24.6,24.6]
["D0512",8794,"Corinth Elem",561,0,561,8,0,8,1.43E-2,0,0,0]
["D0512",8796,"Crestview Elem",394,0,394,168,0,168,0.4264,9,0,9]
["D0512",8805,"Lenexa Hills Elementary",301,0,301,76,0,76,0.2525,0,0,0]
["D0512",8806,"Highlands Elem",348,0,348,35,0,35,0.10059999999999999,0,0,0]
["D0512",8808,"John Diemer Elem",387,0,387,70,0,70,0.18090000000000001,0,0,0]
["D0512",8809,"Project Finish",0,0,0,0,0,0,0,0,0,0]
["D0512",8812,"Shawanoe Elem",489,0,489,303,0,303,0.61960000000000004,0,31.8,31.8]
["D0512",8815,"Merriam Park Elementary",420,0,420,151,0,151,0.35949999999999999,1,0,1]
["D0512",8816,"Ray Marsh Elem",471,0,471,77,0,77,0.16350000000000001,0,0,0]
["D0512",8819,"Mill Creek Elem",484,0,484,69,0,69,0.1426,0,0,0]
["D0512",8822,"Nieman Elem",438,0,438,211,0,211,0.48170000000000002,19.5,0,19.5]
["D0512",8824,"Oak Park-Carpenter Elementary",512,0,512,66,0,66,0.12889999999999999,0,0,0]
["D0512",8826,"Overland Park Elem",387,0,387,139,0,139,0.35920000000000002,0.9,0,0.9]
["D0512",8828,"Pawnee Elem",395,0,395,136,0,136,0.34429999999999999,0,0,0]
["D0512",8832,"Prairie Elem",431,0,431,16,0,16,3.7100000000000001E-2,0,0,0]
["D0512",8834,"Rhein Benninghoven Elem",422,0,422,87,0,87,0.20619999999999999,0,0,0]
["D0512",8836,"Rising Star Elem",461,0,461,140,0,140,0.30370000000000003,0,0,0]
["D0512",8838,"Roesland Elem",350,0,350,100,0,100,0.28570000000000001,0,0,0]
["D0512",8842,"Rosehill Elem",471,0,471,172,0,172,0.36520000000000002,1.8,0,1.8]
["D0512",8844,"Rushton Elem",301,0,301,90,0,90,0.29899999999999999,0,0,0]
["D0512",8846,"Santa Fe Trail Elem",298,0,298,56,0,56,0.18790000000000001,0,0,0]
["D0512",8857,"Sunflower Elem",383,0,383,67,0,67,0.1749,0,0,0]
["D0512",8858,"Tomahawk Elem",292,0,292,52,0,52,0.17810000000000001,0,0,0]
["D0512",8860,"Trailwood Elem",439,0,439,36,0,36,8.2000000000000003E-2,0,0,0]
["D0512",8864,"Westwood View Elem",305,0,305,8,0,8,2.6200000000000001E-2,0,0,0]
["D0512",8868,"Westridge Middle",787,0,787,313,0,313,0.3977,10.5,0,10.5]
["D0512",8870,"Hocker Grove Middle",766,0,766,286,0,286,0.37340000000000001,4.7,0,4.7]
["D0512",8874,"Indian Hills Middle",880,0,880,63,0,63,7.1599999999999997E-2,0,0,0]
["D0512",8880,"Indian Woods Middle",786,0,786,171,0,171,0.21759999999999999,0,0,0]
["D0512",8884,"Trailridge Middle",751,0,751,202,0,202,0.26900000000000002,0,0,0]
["D0512",8886,"Shawnee Mission East High",1676,0,1676,106,0,106,6.3200000000000006E-2,{"$f":"IF(AND((J1350-35%)>0,J1350<50%),I1350*(J1350-35%)*0.7,0)","v":0},{"$f":"IF(J1350>=50%,I1350*10.5%,0)","v":0},{"$f":"MAX(K1350,L1350)","v":0}]
["D0512",8888,"Shawnee Mission North High",1510,0,{"$f":"SUM(D1351+E1351)","v":1510},465,0,{"$f":"SUM(G1351+H1351)","v":465},{"$f":"IF(ISERROR(I1351/F1351),0,I1351/F1351)","v":0.30790000000000001},0,0,0]
["D0512",8890,"Shawnee Mission Northwest High",1667,0,1667,341,0,341,0.2046,0,0,0]
["D0512",8892,"Shawnee Mission South High",1512,0,1512,310,0,310,0.20499999999999999,0,0,0]
["D0512",8894,"Shawnee Mission West High",1643,0,1643,494,0,494,0.30070000000000002,0,0,0]

{"sheet":"Validations","index":12,"n_rows":289,"n_cols":21,"rows_kept":289,"cut":false,"hidden":true,"merged":[[0,0,0,7],[0,11,0,20]]}
["AT-Risk",null,null,null,null,null,null,null,null,null,null,"HD-AR"]
["USD #","County","District Name","Prelim/Audit          4yr Old At-Risk","2020-21 Approved At-Risk","Audited","USD #","Approved At-Risk",null,null,null,"USD #","County","District Name","Prelim WTD FTE (excl SPED)Inc Non-Funded Pre-K","Prelim HD-AR","Audited WTD FTE (excl SPED)","Audited HD-AR","Diff WTD FTE (excl SPED)","DIFF HD_AR","Audited"]
[null,null,"STATE TOTALS",{"$f":"SUM(D4:D289)","v":4744.5},null,null,null,null,null,null,null,null,null,"STATE TOTALS",{"$f":"SUM(O4:O289)","v":664240},{"$f":"SUM(P4:P289)","v":3967.2},{"$f":"SUM(Q4:Q289)","v":664078.30000000005},{"$f":"SUM(R4:R289)","v":9248.4}]
[101,"Neosho","Erie-Galesburg ",{"$f":"IF(ISNA(VLOOKUP($A4,'Audit Values'!$A:$BW,2,FALSE)),'Preliminary SO66'!AL4,VLOOKUP($A4,'Audit Values'!$A:$BW,58,FALSE))","v":0},{"$f":"VLOOKUP(A4,$G$4:$H$299,2,FALSE)","v":"Yes"},{"$f":"'2022 Legal Max'!BA5","v":"A"},101,"Yes",null,null,null,"D0101","Neosho","Erie-Galesburg ",{"$f":"'Preliminary SO66'!AH4","v":806.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A405, \"=\" & L4,'PreliminaryHD AR - School Level'!$M$7:M405)","v":0.3},{"$f":"'2022 Legal Max'!AU5","v":814.6},{"$f":"'2022 Legal Max'!AH5","v":2.5},{"$f":"O4-Q4","v":-8.1},{"$f":"P4-R4","v":-2.2000000000000002},{"$f":"'2022 Legal Max'!BA5","v":"A"}]
[102,"Gray","Cimmaron-Ensign",{"$f":"'2022 Legal Max'!T6","v":6.5},{"$f":"VLOOKUP(A5,$G$4:$H$299,2,FALSE)","v":"Yes"},{"$f":"'2022 Legal Max'!BA6","v":"A"},102,"Yes",null,null,null,"D0102","Gray","Cimmaron-Ensign",{"$f":"'Preliminary SO66'!AH5","v":1071.5999999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A406, \"=\" & L5,'PreliminaryHD AR - School Level'!$M$7:M406)","v":0},{"$f":"'2022 Legal Max'!AU6","v":1065.3},{"$f":"'2022 Legal Max'!AH6","v":0},null,null,{"$f":"'2022 Legal Max'!BA6","v":"A"}]
[103,"Cheyenne","Cheylin ",{"$f":"'2022 Legal Max'!T7","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA7","v":"A"},106,"Yes",null,null,null,"D0103","Cheyenne","Cheylin ",{"$f":"'Preliminary SO66'!AH6","v":338.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A407, \"=\" & L6,'PreliminaryHD AR - School Level'!$M$7:M407)","v":3.5},{"$f":"'2022 Legal Max'!AU7","v":338},{"$f":"'2022 Legal Max'!AH7","v":3.5},null,null,{"$f":"'2022 Legal Max'!BA7","v":"A"}]
[105,"Rawlins","Rawlins County ",{"$f":"'2022 Legal Max'!T8","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA8","v":"A"},107,"Yes",null,null,null,"D0105","Rawlins","Rawlins County ",{"$f":"'Preliminary SO66'!AH7","v":661.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A408, \"=\" & L7,'PreliminaryHD AR - School Level'!$M$7:M408)","v":4.7},{"$f":"'2022 Legal Max'!AU8","v":658},{"$f":"'2022 Legal Max'!AH8","v":3.7},null,null,{"$f":"'2022 Legal Max'!BA8","v":"A"}]
[106,"Ness","Western Plains ",{"$f":"'2022 Legal Max'!T9","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA9","v":"A"},109,"Yes",null,null,null,"D0106","Ness","Western Plains ",{"$f":"'Preliminary SO66'!AH8","v":278.10000000000002},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A409, \"=\" & L8,'PreliminaryHD AR - School Level'!$M$7:M409)","v":3},{"$f":"'2022 Legal Max'!AU9","v":281.89999999999998},{"$f":"'2022 Legal Max'!AH9","v":3.7},null,null,{"$f":"'2022 Legal Max'!BA9","v":"A"}]
[107,"Jewell","Rock Hills ",{"$f":"'2022 Legal Max'!T10","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA10","v":"A"},110,"Yes",null,null,null,"D0107","Jewell","Rock Hills ",{"$f":"'Preliminary SO66'!AH9","v":628.79999999999995},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A410, \"=\" & L9,'PreliminaryHD AR - School Level'!$M$7:M410)","v":1.7},{"$f":"'2022 Legal Max'!AU10","v":627.70000000000005},{"$f":"'2022 Legal Max'!AH10","v":1.8},null,null,{"$f":"'2022 Legal Max'!BA10","v":"A"}]
[108,"Washington","Washington Co. Schools ",{"$f":"'2022 Legal Max'!T11","v":2},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA11","v":"A"},111,"Yes",null,null,null,"D0108","Washington","Washington Co. Schools ",{"$f":"'Preliminary SO66'!AH10","v":649.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A411, \"=\" & L10,'PreliminaryHD AR - School Level'!$M$7:M411)","v":0},{"$f":"'2022 Legal Max'!AU11","v":648.1},{"$f":"'2022 Legal Max'!AH11","v":0},null,null,{"$f":"'2022 Legal Max'!BA11","v":"A"}]
[109,"Republic","Republic County ",{"$f":"'2022 Legal Max'!T12","v":2},"Yes",{"$f":"'2022 Legal Max'!BA12","v":"A"},112,"Yes",null,null,null,"D0109","Republic","Republic County ",{"$f":"'Preliminary SO66'!AH11","v":879},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A412, \"=\" & L11,'PreliminaryHD AR - School Level'!$M$7:M412)","v":3.4},{"$f":"'2022 Legal Max'!AU12","v":878.4},{"$f":"'2022 Legal Max'!AH12","v":3},null,null,{"$f":"'2022 Legal Max'!BA12","v":"A"}]
[110,"Phillips","Thunder Ridge Schools ",{"$f":"'2022 Legal Max'!T13","v":2.5},"Yes",{"$f":"'2022 Legal Max'!BA13","v":"A"},113,"Yes",null,null,null,"D0110","Phillips","Thunder Ridge Schools ",{"$f":"'Preliminary SO66'!AH12","v":409.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A413, \"=\" & L12,'PreliminaryHD AR - School Level'!$M$7:M413)","v":0},{"$f":"'2022 Legal Max'!AU13","v":410.8},{"$f":"'2022 Legal Max'!AH13","v":0},null,null,{"$f":"'2022 Legal Max'!BA13","v":"A"}]
[111,"Doniphan","Doniphan West Schools ",{"$f":"'2022 Legal Max'!T14","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA14","v":"A"},114,"Yes",null,null,null,"D0111","Doniphan","Doniphan West Schools ",{"$f":"'Preliminary SO66'!AH13","v":569.20000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A414, \"=\" & L13,'PreliminaryHD AR - School Level'!$M$7:M414)","v":0},{"$f":"'2022 Legal Max'!AU14","v":562},{"$f":"'2022 Legal Max'!AH14","v":0},null,null,{"$f":"'2022 Legal Max'!BA14","v":"A"}]
[112,"Ellsworth","Central Plains ",{"$f":"'2022 Legal Max'!T15","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA15","v":"A"},115,"Yes",null,null,null,"D0112","Ellsworth","Central Plains ",{"$f":"'Preliminary SO66'!AH14","v":781.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A415, \"=\" & L14,'PreliminaryHD AR - School Level'!$M$7:M415)","v":1.5},{"$f":"'2022 Legal Max'!AU15","v":780.3},{"$f":"'2022 Legal Max'!AH15","v":0.7},null,null,{"$f":"'2022 Legal Max'!BA15","v":"A"}]
[113,"Nemaha","Prairie Hills ",{"$f":"'2022 Legal Max'!T16","v":14.5},"Yes",{"$f":"'2022 Legal Max'!BA16","v":"A"},200,"Yes",null,null,null,"D0113","Nemaha","Prairie Hills ",{"$f":"'Preliminary SO66'!AH15","v":1559.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A416, \"=\" & L15,'PreliminaryHD AR - School Level'!$M$7:M416)","v":4.8},{"$f":"'2022 Legal Max'!AU16","v":1553.5},{"$f":"'2022 Legal Max'!AH16","v":4.8},null,null,{"$f":"'2022 Legal Max'!BA16","v":"A"}]
[114,"Doniphan","Riverside ",{"$f":"'2022 Legal Max'!T17","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA17","v":"A"},202,"Yes",null,null,null,"D0114","Doniphan","Riverside ",{"$f":"'Preliminary SO66'!AH16","v":962.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A417, \"=\" & L16,'PreliminaryHD AR - School Level'!$M$7:M417)","v":0},{"$f":"'2022 Legal Max'!AU17","v":957.5},{"$f":"'2022 Legal Max'!AH17","v":0},null,null,{"$f":"'2022 Legal Max'!BA17","v":"A"}]
[115,"Nemaha","Nemaha Central ",{"$f":"'2022 Legal Max'!T18","v":16.5},"Yes",{"$f":"'2022 Legal Max'!BA18","v":"A"},203,"Yes",null,null,null,"D0115","Nemaha","Nemaha Central ",{"$f":"'Preliminary SO66'!AH17","v":978.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A418, \"=\" & L17,'PreliminaryHD AR - School Level'!$M$7:M418)","v":0},{"$f":"'2022 Legal Max'!AU18","v":976.7},{"$f":"'2022 Legal Max'!AH18","v":0},null,null,{"$f":"'2022 Legal Max'!BA18","v":"A"}]
[200,"Greeley","Greeley County Schools ",{"$f":"'2022 Legal Max'!T19","v":2.5},"Yes",{"$f":"'2022 Legal Max'!BA19","v":"A"},204,"Yes",null,null,null,"D0200","Greeley","Greeley County Schools ",{"$f":"'Preliminary SO66'!AH18","v":471.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A419, \"=\" & L18,'PreliminaryHD AR - School Level'!$M$7:M419)","v":1.6},{"$f":"'2022 Legal Max'!AU19","v":470.3},{"$f":"'2022 Legal Max'!AH19","v":0.9},null,null,{"$f":"'2022 Legal Max'!BA19","v":"A"}]
[202,"Wyandotte","Turner-Kansas City ",{"$f":"'2022 Legal Max'!T20","v":68},"Yes",{"$f":"'2022 Legal Max'!BA20","v":"A"},206,"Yes",null,null,null,"D0202","Wyandotte","Turner-Kansas City ",{"$f":"'Preliminary SO66'!AH19","v":5714.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A420, \"=\" & L19,'PreliminaryHD AR - School Level'!$M$7:M420)","v":215.3},{"$f":"'2022 Legal Max'!AU20","v":5670.1},{"$f":"'2022 Legal Max'!AH20","v":203.1},null,null,{"$f":"'2022 Legal Max'!BA20","v":"A"}]
[203,"Wyandotte","Piper-Kansas City ",{"$f":"'2022 Legal Max'!T21","v":0},"Yes",{"$f":"'2022 Legal Max'!BA21","v":"A"},208,"Yes",null,null,null,"D0203","Wyandotte","Piper-Kansas City ",{"$f":"'Preliminary SO66'!AH20","v":3043.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A421, \"=\" & L20,'PreliminaryHD AR - School Level'!$M$7:M421)","v":0},{"$f":"'2022 Legal Max'!AU21","v":2987.2},{"$f":"'2022 Legal Max'!AH21","v":0},null,null,{"$f":"'2022 Legal Max'!BA21","v":"A"}]
[204,"Wyandotte","Bonner Springs ",{"$f":"'2022 Legal Max'!T22","v":20},"Yes",{"$f":"'2022 Legal Max'!BA22","v":"A"},209,"Yes",null,null,null,"D0204","Wyandotte","Bonner Springs ",{"$f":"'Preliminary SO66'!AH21","v":3372.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A422, \"=\" & L21,'PreliminaryHD AR - School Level'!$M$7:M422)","v":14.2},{"$f":"'2022 Legal Max'!AU22","v":3311.3},{"$f":"'2022 Legal Max'!AH22","v":14.2},null,null,{"$f":"'2022 Legal Max'!BA22","v":"A"}]
[205,"Butler","Bluestem ",{"$f":"'2022 Legal Max'!T23","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA23","v":"A"},210,"Yes",null,null,null,"D0205","Butler","Bluestem ",{"$f":"'Preliminary SO66'!AH22","v":862.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A423, \"=\" & L22,'PreliminaryHD AR - School Level'!$M$7:M423)","v":0.2},{"$f":"'2022 Legal Max'!AU23","v":854.4},{"$f":"'2022 Legal Max'!AH23","v":0},null,null,{"$f":"'2022 Legal Max'!BA23","v":"A"}]
[206,"Butler","Remington-Whitewater ",{"$f":"'2022 Legal Max'!T24","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA24","v":"A"},212,"Yes",null,null,null,"D0206","Butler","Remington-Whitewater ",{"$f":"'Preliminary SO66'!AH23","v":798.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A424, \"=\" & L23,'PreliminaryHD AR - School Level'!$M$7:M424)","v":0},{"$f":"'2022 Legal Max'!AU24","v":799.3},{"$f":"'2022 Legal Max'!AH24","v":0},null,null,{"$f":"'2022 Legal Max'!BA24","v":"A"}]
[207,"Leavenworth","Ft Leavenworth ",{"$f":"'2022 Legal Max'!T25","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA25","v":"A"},214,"Yes",null,null,null,"D0207","Leavenworth","Ft Leavenworth ",{"$f":"'Preliminary SO66'!AH24","v":1818.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A425, \"=\" & L24,'PreliminaryHD AR - School Level'!$M$7:M425)","v":0},{"$f":"'2022 Legal Max'!AU25","v":1811.8},{"$f":"'2022 Legal Max'!AH25","v":0},null,null,{"$f":"'2022 Legal Max'!BA25","v":"A"}]
[208,"Trego","Wakeeney ",{"$f":"'2022 Legal Max'!T26","v":3},"Yes",{"$f":"'2022 Legal Max'!BA26","v":"A"},215,"Yes",null,null,null,"D0208","Trego","Wakeeney ",{"$f":"'Preliminary SO66'!AH25","v":641.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A426, \"=\" & L25,'PreliminaryHD AR - School Level'!$M$7:M426)","v":0},{"$f":"'2022 Legal Max'!AU26","v":644.9},{"$f":"'2022 Legal Max'!AH26","v":0},null,null,{"$f":"'2022 Legal Max'!BA26","v":"A"}]
[209,"Stevens","Moscow Public Schools ",{"$f":"'2022 Legal Max'!T27","v":2},"Yes",{"$f":"'2022 Legal Max'!BA27","v":"A"},216,"Yes",null,null,null,"D0209","Stevens","Moscow Public Schools ",{"$f":"'Preliminary SO66'!AH26","v":323.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A427, \"=\" & L26,'PreliminaryHD AR - School Level'!$M$7:M427)","v":0},{"$f":"'2022 Legal Max'!AU27","v":324.39999999999998},{"$f":"'2022 Legal Max'!AH27","v":0.2},null,null,{"$f":"'2022 Legal Max'!BA27","v":"A"}]
[210,"Stevens","Hugoton Public Schools ",{"$f":"'2022 Legal Max'!T28","v":12.5},"Yes",{"$f":"'2022 Legal Max'!BA28","v":"A"},217,"Yes",null,null,null,"D0210","Stevens","Hugoton Public Schools ",{"$f":"'Preliminary SO66'!AH27","v":1622.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A428, \"=\" & L27,'PreliminaryHD AR - School Level'!$M$7:M428)","v":31.3},{"$f":"'2022 Legal Max'!AU28","v":1615.1},{"$f":"'2022 Legal Max'!AH28","v":27.8},null,null,{"$f":"'2022 Legal Max'!BA28","v":"A"}]
[211,"Norton","Norton Community Schools ",{"$f":"'2022 Legal Max'!T29","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA29","v":"A"},218,"Yes",null,null,null,"D0211","Norton","Norton Community Schools ",{"$f":"'Preliminary SO66'!AH28","v":1030.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A429, \"=\" & L28,'PreliminaryHD AR - School Level'!$M$7:M429)","v":0},{"$f":"'2022 Legal Max'!AU29","v":1032.7},{"$f":"'2022 Legal Max'!AH29","v":0},null,null,{"$f":"'2022 Legal Max'!BA29","v":"A"}]
[212,"Norton","Northern Valley ",{"$f":"'2022 Legal Max'!T30","v":4},"Yes",{"$f":"'2022 Legal Max'!BA30","v":"A"},219,"Yes",null,null,null,"D0212","Norton","Northern Valley ",{"$f":"'Preliminary SO66'!AH29","v":306.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A430, \"=\" & L29,'PreliminaryHD AR - School Level'!$M$7:M430)","v":2},{"$f":"'2022 Legal Max'!AU30","v":315.5},{"$f":"'2022 Legal Max'!AH30","v":3},null,null,{"$f":"'2022 Legal Max'!BA30","v":"A"}]
[214,"Grant","Ulysses ",{"$f":"'2022 Legal Max'!T31","v":14.5},"Yes",{"$f":"'2022 Legal Max'!BA31","v":"A"},220,"Yes",null,null,null,"D0214","Grant","Ulysses ",{"$f":"'Preliminary SO66'!AH30","v":2216.1999999999998},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A431, \"=\" & L30,'PreliminaryHD AR - School Level'!$M$7:M431)","v":56},{"$f":"'2022 Legal Max'!AU31","v":2155.5},{"$f":"'2022 Legal Max'!AH31","v":30.9},null,null,{"$f":"'2022 Legal Max'!BA31","v":"A"}]
[215,"Kearny","Lakin ",{"$f":"'2022 Legal Max'!T32","v":7},"Yes",{"$f":"'2022 Legal Max'!BA32","v":"A"},224,"Yes",null,null,null,"D0215","Kearny","Lakin ",{"$f":"'Preliminary SO66'!AH31","v":1087.5999999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A432, \"=\" & L31,'PreliminaryHD AR - School Level'!$M$7:M432)","v":10.3},{"$f":"'2022 Legal Max'!AU32","v":1094.0999999999999},{"$f":"'2022 Legal Max'!AH32","v":8.1},null,null,{"$f":"'2022 Legal Max'!BA32","v":"A"}]
[216,"Kearny","Deerfield ",{"$f":"'2022 Legal Max'!T33","v":9.5},"Yes",{"$f":"'2022 Legal Max'!BA33","v":"A"},225,"Yes",null,null,null,"D0216","Kearny","Deerfield ",{"$f":"'Preliminary SO66'!AH32","v":461.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A433, \"=\" & L32,'PreliminaryHD AR - School Level'!$M$7:M433)","v":14.3},{"$f":"'2022 Legal Max'!AU33","v":461.6},{"$f":"'2022 Legal Max'!AH33","v":14.6},null,null,{"$f":"'2022 Legal Max'!BA33","v":"A"}]
[217,"Morton","Rolla ",{"$f":"'2022 Legal Max'!T34","v":1},"Yes",{"$f":"'2022 Legal Max'!BA34","v":"A"},226,"Yes",null,null,null,"D0217","Morton","Rolla ",{"$f":"'Preliminary SO66'!AH33","v":262.60000000000002},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A434, \"=\" & L33,'PreliminaryHD AR - School Level'!$M$7:M434)","v":3.3},{"$f":"'2022 Legal Max'!AU34","v":262.10000000000002},{"$f":"'2022 Legal Max'!AH34","v":3.3},null,null,{"$f":"'2022 Legal Max'!BA34","v":"A"}]
[218,"Morton","Elkhart ",{"$f":"'2022 Legal Max'!T35","v":10},"Yes",{"$f":"'2022 Legal Max'!BA35","v":"A"},230,"Yes",null,null,null,"D0218","Morton","Elkhart ",{"$f":"'Preliminary SO66'!AH34","v":739.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A435, \"=\" & L34,'PreliminaryHD AR - School Level'!$M$7:M435)","v":4.8},{"$f":"'2022 Legal Max'!AU35","v":739.9},{"$f":"'2022 Legal Max'!AH35","v":4.5999999999999996},null,null,{"$f":"'2022 Legal Max'!BA35","v":"A"}]
[219,"Clark","Minneola ",{"$f":"'2022 Legal Max'!T36","v":1.5},"Yes",{"$f":"'2022 Legal Max'!BA36","v":"A"},232,"Yes",null,null,null,"D0219","Clark","Minneola ",{"$f":"'Preliminary SO66'!AH35","v":454},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A436, \"=\" & L35,'PreliminaryHD AR - School Level'!$M$7:M436)","v":0},{"$f":"'2022 Legal Max'!AU36","v":451.9},{"$f":"'2022 Legal Max'!AH36","v":0},null,null,{"$f":"'2022 Legal Max'!BA36","v":"A"}]
[220,"Clark","Ashland ",{"$f":"'2022 Legal Max'!T37","v":2},"Yes",{"$f":"'2022 Legal Max'!BA37","v":"A"},233,"Yes",null,null,null,"D0220","Clark","Ashland ",{"$f":"'Preliminary SO66'!AH36","v":411.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A437, \"=\" & L36,'PreliminaryHD AR - School Level'!$M$7:M437)","v":1.8},{"$f":"'2022 Legal Max'!AU37","v":400.3},{"$f":"'2022 Legal Max'!AH37","v":0},null,null,{"$f":"'2022 Legal Max'!BA37","v":"A"}]
[223,"Washington","Barnes ",{"$f":"'2022 Legal Max'!T38","v":9.5},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA38","v":"A"},234,"Yes",null,null,null,"D0223","Washington","Barnes ",{"$f":"'Preliminary SO66'!AH37","v":628.29999999999995},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A438, \"=\" & L37,'PreliminaryHD AR - School Level'!$M$7:M438)","v":0.1},{"$f":"'2022 Legal Max'!AU38","v":636.79999999999995},{"$f":"'2022 Legal Max'!AH38","v":0.1},null,null,{"$f":"'2022 Legal Max'!BA38","v":"A"}]
[224,"Washington","Clifton-Clyde ",{"$f":"'2022 Legal Max'!T39","v":1},"Yes",{"$f":"'2022 Legal Max'!BA39","v":"A"},235,"Yes",null,null,null,"D0224","Washington","Clifton-Clyde ",{"$f":"'Preliminary SO66'!AH38","v":548.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A439, \"=\" & L38,'PreliminaryHD AR - School Level'!$M$7:M439)","v":0},{"$f":"'2022 Legal Max'!AU39","v":548.1},{"$f":"'2022 Legal Max'!AH39","v":0},null,null,{"$f":"'2022 Legal Max'!BA39","v":"A"}]
[225,"Meade","Fowler ",{"$f":"'2022 Legal Max'!T40","v":3},"Yes",{"$f":"'2022 Legal Max'!BA40","v":"A"},240,"Yes",null,null,null,"D0225","Meade","Fowler ",{"$f":"'Preliminary SO66'!AH39","v":265.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A440, \"=\" & L39,'PreliminaryHD AR - School Level'!$M$7:M440)","v":1.3},{"$f":"'2022 Legal Max'!AU40","v":265.5},{"$f":"'2022 Legal Max'!AH40","v":1.8},null,null,{"$f":"'2022 Legal Max'!BA40","v":"A"}]
[226,"Meade","Meade ",{"$f":"'2022 Legal Max'!T41","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA41","v":"A"},243,"Yes",null,null,null,"D0226","Meade","Meade ",{"$f":"'Preliminary SO66'!AH40","v":631.20000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A441, \"=\" & L40,'PreliminaryHD AR - School Level'!$M$7:M441)","v":0},{"$f":"'2022 Legal Max'!AU41","v":626.20000000000005},{"$f":"'2022 Legal Max'!AH41","v":0},null,null,{"$f":"'2022 Legal Max'!BA41","v":"A"}]
[227,"Hodgeman","Hodgeman County Schools ",{"$f":"'2022 Legal Max'!T42","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA42","v":"A"},244,"Yes",null,null,null,"D0227","Hodgeman","Hodgeman County Schools ",{"$f":"'Preliminary SO66'!AH41","v":522.70000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A442, \"=\" & L41,'PreliminaryHD AR - School Level'!$M$7:M442)","v":0},{"$f":"'2022 Legal Max'!AU42","v":523.70000000000005},{"$f":"'2022 Legal Max'!AH42","v":0},null,null,{"$f":"'2022 Legal Max'!BA42","v":"A"}]
[229,"Johnson","Blue Valley ",{"$f":"'2022 Legal Max'!T43","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA43","v":"A"},245,"Yes",null,null,null,"D0229","Johnson","Blue Valley ",{"$f":"'Preliminary SO66'!AH42","v":25311.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A443, \"=\" & L42,'PreliminaryHD AR - School Level'!$M$7:M443)","v":0},{"$f":"'2022 Legal Max'!AU43","v":26720.1},{"$f":"'2022 Legal Max'!AH43","v":0},null,null,{"$f":"'2022 Legal Max'!BA43","v":"A"}]
[230,"Johnson","Spring Hill ",{"$f":"'2022 Legal Max'!T44","v":6},"Yes",{"$f":"'2022 Legal Max'!BA44","v":"A"},246,"Yes",null,null,null,"D0230","Johnson","Spring Hill ",{"$f":"'Preliminary SO66'!AH43","v":4625.1000000000004},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A444, \"=\" & L43,'PreliminaryHD AR - School Level'!$M$7:M444)","v":0},{"$f":"'2022 Legal Max'!AU44","v":4608.6000000000004},{"$f":"'2022 Legal Max'!AH44","v":0},null,null,{"$f":"'2022 Legal Max'!BA44","v":"A"}]
[231,"Johnson","Gardner Edgerton ",{"$f":"'2022 Legal Max'!T45","v":10},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA45","v":"A"},247,"Yes",null,null,null,"D0231","Johnson","Gardner Edgerton ",{"$f":"'Preliminary SO66'!AH44","v":7368.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A445, \"=\" & L44,'PreliminaryHD AR - School Level'!$M$7:M445)","v":0},{"$f":"'2022 Legal Max'!AU45","v":7331.8},{"$f":"'2022 Legal Max'!AH45","v":0},null,null,{"$f":"'2022 Legal Max'!BA45","v":"A"}]
[232,"Johnson","De Soto ",{"$f":"'2022 Legal Max'!T46","v":17},"Yes",{"$f":"'2022 Legal Max'!BA46","v":"A"},248,"Yes",null,null,null,"D0232","Johnson","De Soto ",{"$f":"'Preliminary SO66'!AH45","v":8332},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A446, \"=\" & L45,'PreliminaryHD AR - School Level'!$M$7:M446)","v":0},{"$f":"'2022 Legal Max'!AU46","v":8791.2999999999993},{"$f":"'2022 Legal Max'!AH46","v":0},null,null,{"$f":"'2022 Legal Max'!BA46","v":"A"}]
[233,"Johnson","Olathe ",{"$f":"'2022 Legal Max'!T47","v":53.3},"Yes",{"$f":"'2022 Legal Max'!BA47","v":"A"},249,"Yes",null,null,null,"D0233","Johnson","Olathe ",{"$f":"'Preliminary SO66'!AH46","v":41222.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A447, \"=\" & L46,'PreliminaryHD AR - School Level'!$M$7:M447)","v":115.6},{"$f":"'2022 Legal Max'!AU47","v":41060.800000000003},{"$f":"'2022 Legal Max'!AH47","v":102.8},null,null,{"$f":"'2022 Legal Max'!BA47","v":"A"}]
[234,"Bourbon","Fort Scott ",{"$f":"'2022 Legal Max'!T48","v":16},"Yes",{"$f":"'2022 Legal Max'!BA48","v":"A"},250,"Yes",null,null,null,"D0234","Bourbon","Fort Scott ",{"$f":"'Preliminary SO66'!AH47","v":2561.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A448, \"=\" & L47,'PreliminaryHD AR - School Level'!$M$7:M448)","v":68.2},{"$f":"'2022 Legal Max'!AU48","v":2546.9},{"$f":"'2022 Legal Max'!AH48","v":65.8},null,null,{"$f":"'2022 Legal Max'!BA48","v":"A"}]
[235,"Bourbon","Uniontown ",{"$f":"'2022 Legal Max'!T49","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA49","v":"A"},252,"Yes",null,null,null,"D0235","Bourbon","Uniontown ",{"$f":"'Preliminary SO66'!AH48","v":831.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A449, \"=\" & L48,'PreliminaryHD AR - School Level'!$M$7:M449)","v":15},{"$f":"'2022 Legal Max'!AU49","v":822.1},{"$f":"'2022 Legal Max'!AH49","v":12.7},null,null,{"$f":"'2022 Legal Max'!BA49","v":"A"}]
[237,"Smith","Smith Center ",{"$f":"'2022 Legal Max'!T50","v":2.5},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA50","v":"A"},253,"Yes",null,null,null,"D0237","Smith","Smith Center ",{"$f":"'Preliminary SO66'!AH49","v":698},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A450, \"=\" & L49,'PreliminaryHD AR - School Level'!$M$7:M450)","v":0},{"$f":"'2022 Legal Max'!AU50","v":696.5},{"$f":"'2022 Legal Max'!AH50","v":0},null,null,{"$f":"'2022 Legal Max'!BA50","v":"A"}]
[239,"Ottawa","North Ottawa County ",{"$f":"'2022 Legal Max'!T51","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA51","v":"A"},254,"Yes",null,null,null,"D0239","Ottawa","North Ottawa County ",{"$f":"'Preliminary SO66'!AH50","v":915},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A451, \"=\" & L50,'PreliminaryHD AR - School Level'!$M$7:M451)","v":0},{"$f":"'2022 Legal Max'!AU51","v":1001.9},{"$f":"'2022 Legal Max'!AH51","v":0},null,null,{"$f":"'2022 Legal Max'!BA51","v":"A"}]
[240,"Ottawa","Twin Valley ",{"$f":"'2022 Legal Max'!T52","v":9.5},"Yes",{"$f":"'2022 Legal Max'!BA52","v":"A"},255,"Yes",null,null,null,"D0240","Ottawa","Twin Valley ",{"$f":"'Preliminary SO66'!AH51","v":916.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A452, \"=\" & L51,'PreliminaryHD AR - School Level'!$M$7:M452)","v":5.0999999999999996},{"$f":"'2022 Legal Max'!AU52","v":912.6},{"$f":"'2022 Legal Max'!AH52","v":5.0999999999999996},null,null,{"$f":"'2022 Legal Max'!BA52","v":"A"}]
[241,"Wallace","Wallace County Schools ",{"$f":"'2022 Legal Max'!T53","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA53","v":"A"},256,"Yes",null,null,null,"D0241","Wallace","Wallace County Schools ",{"$f":"'Preliminary SO66'!AH52","v":401.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A453, \"=\" & L52,'PreliminaryHD AR - School Level'!$M$7:M453)","v":0},{"$f":"'2022 Legal Max'!AU53","v":394.7},{"$f":"'2022 Legal Max'!AH53","v":0},null,null,{"$f":"'2022 Legal Max'!BA53","v":"A"}]
[242,"Wallace","Weskan ",{"$f":"'2022 Legal Max'!T54","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA54","v":"A"},257,"Yes",null,null,null,"D0242","Wallace","Weskan ",{"$f":"'Preliminary SO66'!AH53","v":231.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A454, \"=\" & L53,'PreliminaryHD AR - School Level'!$M$7:M454)","v":0},{"$f":"'2022 Legal Max'!AU54","v":232.3},{"$f":"'2022 Legal Max'!AH54","v":0},null,null,{"$f":"'2022 Legal Max'!BA54","v":"A"}]
[243,"Coffey","Lebo-Waverly ",{"$f":"'2022 Legal Max'!T55","v":4},"Yes",{"$f":"'2022 Legal Max'!BA55","v":"A"},258,"Yes",null,null,null,"D0243","Coffey","Lebo-Waverly ",{"$f":"'Preliminary SO66'!AH54","v":758.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A455, \"=\" & L54,'PreliminaryHD AR - School Level'!$M$7:M455)","v":0},{"$f":"'2022 Legal Max'!AU55","v":748.4},{"$f":"'2022 Legal Max'!AH55","v":0},null,null,{"$f":"'2022 Legal Max'!BA55","v":"A"}]
[244,"Coffey","Burlington ",{"$f":"'2022 Legal Max'!T56","v":9.5},"Yes",{"$f":"'2022 Legal Max'!BA56","v":"A"},259,"Yes",null,null,null,"D0244","Coffey","Burlington ",{"$f":"'Preliminary SO66'!AH55","v":1254.4000000000001},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A456, \"=\" & L55,'PreliminaryHD AR - School Level'!$M$7:M456)","v":0},{"$f":"'2022 Legal Max'!AU56","v":1247.5999999999999},{"$f":"'2022 Legal Max'!AH56","v":0},null,null,{"$f":"'2022 Legal Max'!BA56","v":"A"}]
[245,"Coffey","LeRoy-Gridley ",{"$f":"'2022 Legal Max'!T57","v":2},"Yes",{"$f":"'2022 Legal Max'!BA57","v":"A"},260,"Yes",null,null,null,"D0245","Coffey","LeRoy-Gridley ",{"$f":"'Preliminary SO66'!AH56","v":399.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A457, \"=\" & L56,'PreliminaryHD AR - School Level'!$M$7:M457)","v":4.8},{"$f":"'2022 Legal Max'!AU57","v":397.2},{"$f":"'2022 Legal Max'!AH57","v":4.4000000000000004},null,null,{"$f":"'2022 Legal Max'!BA57","v":"A"}]
[246,"Crawford","Northeast ",{"$f":"'2022 Legal Max'!T58","v":7.5},"Yes",{"$f":"'2022 Legal Max'!BA58","v":"A"},261,"Yes",null,null,null,"D0246","Crawford","Northeast ",{"$f":"'Preliminary SO66'!AH57","v":840.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A458, \"=\" & L57,'PreliminaryHD AR - School Level'!$M$7:M458)","v":26.1},{"$f":"'2022 Legal Max'!AU58","v":837.5},{"$f":"'2022 Legal Max'!AH58","v":25},null,null,{"$f":"'2022 Legal Max'!BA58","v":"A"}]
[247,"Crawford","Cherokee ",{"$f":"'2022 Legal Max'!T59","v":6},"Yes",{"$f":"'2022 Legal Max'!BA59","v":"A"},262,"Yes",null,null,null,"D0247","Crawford","Cherokee ",{"$f":"'Preliminary SO66'!AH58","v":888.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A459, \"=\" & L58,'PreliminaryHD AR - School Level'!$M$7:M459)","v":22.8},{"$f":"'2022 Legal Max'!AU59","v":883.2},{"$f":"'2022 Legal Max'!AH59","v":21.2},null,null,{"$f":"'2022 Legal Max'!BA59","v":"A"}]
[248,"Crawford","Girard ",{"$f":"'2022 Legal Max'!T60","v":13},"Yes",{"$f":"'2022 Legal Max'!BA60","v":"A"},263,"Yes",null,null,null,"D0248","Crawford","Girard ",{"$f":"'Preliminary SO66'!AH59","v":1521.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A460, \"=\" & L59,'PreliminaryHD AR - School Level'!$M$7:M460)","v":3.4},{"$f":"'2022 Legal Max'!AU60","v":1516},{"$f":"'2022 Legal Max'!AH60","v":3.6},null,null,{"$f":"'2022 Legal Max'!BA60","v":"A"}]
[249,"Crawford","Frontenac Public Schools ",{"$f":"'2022 Legal Max'!T61","v":0.5},"Yes",{"$f":"'2022 Legal Max'!BA61","v":"A"},264,"Yes",null,null,null,"D0249","Crawford","Frontenac Public Schools ",{"$f":"'Preliminary SO66'!AH60","v":1355.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A461, \"=\" & L60,'PreliminaryHD AR - School Level'!$M$7:M461)","v":0},{"$f":"'2022 Legal Max'!AU61","v":1349.5},{"$f":"'2022 Legal Max'!AH61","v":0},null,null,{"$f":"'2022 Legal Max'!BA61","v":"A"}]
[250,"Crawford","Pittsburg ",{"$f":"'2022 Legal Max'!T62","v":61.5},"Yes",{"$f":"'2022 Legal Max'!BA62","v":"A"},265,"Yes",null,null,null,"D0250","Crawford","Pittsburg ",{"$f":"'Preliminary SO66'!AH61","v":4517.6000000000004},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A462, \"=\" & L61,'PreliminaryHD AR - School Level'!$M$7:M462)","v":181.8},{"$f":"'2022 Legal Max'!AU62","v":4495.5},{"$f":"'2022 Legal Max'!AH62","v":170.9},null,null,{"$f":"'2022 Legal Max'!BA62","v":"A"}]
[251,"Lyon","North Lyon County ",{"$f":"'2022 Legal Max'!T63","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA63","v":"A"},266,"Yes",null,null,null,"D0251","Lyon","North Lyon County ",{"$f":"'Preliminary SO66'!AH62","v":621.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A463, \"=\" & L62,'PreliminaryHD AR - School Level'!$M$7:M463)","v":0.1},{"$f":"'2022 Legal Max'!AU63","v":617.9},{"$f":"'2022 Legal Max'!AH63","v":0},null,null,{"$f":"'2022 Legal Max'!BA63","v":"A"}]
[252,"Lyon","Southern Lyon County ",{"$f":"'2022 Legal Max'!T64","v":5},"Yes",{"$f":"'2022 Legal Max'!BA64","v":"A"},267,"Yes",null,null,null,"D0252","Lyon","Southern Lyon County ",{"$f":"'Preliminary SO66'!AH63","v":833.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A464, \"=\" & L63,'PreliminaryHD AR - School Level'!$M$7:M464)","v":12.8},{"$f":"'2022 Legal Max'!AU64","v":828.5},{"$f":"'2022 Legal Max'!AH64","v":12.1},null,null,{"$f":"'2022 Legal Max'!BA64","v":"A"}]
[253,"Lyon","Emporia ",{"$f":"'2022 Legal Max'!T65","v":67.5},"Yes",{"$f":"'2022 Legal Max'!BA65","v":"A"},268,"Yes",null,null,null,"D0253","Lyon","Emporia ",{"$f":"'Preliminary SO66'!AH64","v":5997},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A465, \"=\" & L64,'PreliminaryHD AR - School Level'!$M$7:M465)","v":78.900000000000006},{"$f":"'2022 Legal Max'!AU65","v":6016.7},{"$f":"'2022 Legal Max'!AH65","v":77.900000000000006},null,null,{"$f":"'2022 Legal Max'!BA65","v":"A"}]
[254,"Barber","Barber County North ",{"$f":"'2022 Legal Max'!T66","v":8.5},"Yes",{"$f":"'2022 Legal Max'!BA66","v":"A"},269,"Yes",null,null,null,"D0254","Barber","Barber County North ",{"$f":"'Preliminary SO66'!AH65","v":802.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A466, \"=\" & L65,'PreliminaryHD AR - School Level'!$M$7:M466)","v":0.9},{"$f":"'2022 Legal Max'!AU66","v":791.6},{"$f":"'2022 Legal Max'!AH66","v":0},null,null,{"$f":"'2022 Legal Max'!BA66","v":"A"}]
[255,"Barber","South Barber ",{"$f":"'2022 Legal Max'!T67","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA67","v":"A"},270,"Yes",null,null,null,"D0255","Barber","South Barber ",{"$f":"'Preliminary SO66'!AH66","v":431.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A467, \"=\" & L66,'PreliminaryHD AR - School Level'!$M$7:M467)","v":0},{"$f":"'2022 Legal Max'!AU67","v":431.6},{"$f":"'2022 Legal Max'!AH67","v":0},null,null,{"$f":"'2022 Legal Max'!BA67","v":"A"}]
[256,"Allen","Marmaton Valley ",{"$f":"'2022 Legal Max'!T68","v":3},"Yes",{"$f":"'2022 Legal Max'!BA68","v":"A"},271,"Yes",null,null,null,"D0256","Allen","Marmaton Valley ",{"$f":"'Preliminary SO66'!AH67","v":481.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A468, \"=\" & L67,'PreliminaryHD AR - School Level'!$M$7:M468)","v":1.4},{"$f":"'2022 Legal Max'!AU68","v":479.8},{"$f":"'2022 Legal Max'!AH68","v":1.4},null,null,{"$f":"'2022 Legal Max'!BA68","v":"A"}]
[257,"Allen","Iola ",{"$f":"'2022 Legal Max'!T69","v":23},"Yes",{"$f":"'2022 Legal Max'!BA69","v":"A"},272,"Yes",null,null,null,"D0257","Allen","Iola ",{"$f":"'Preliminary SO66'!AH68","v":1723.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A469, \"=\" & L68,'PreliminaryHD AR - School Level'!$M$7:M469)","v":36.799999999999997},{"$f":"'2022 Legal Max'!AU69","v":1723.1},{"$f":"'2022 Legal Max'!AH69","v":37.4},null,null,{"$f":"'2022 Legal Max'!BA69","v":"A"}]
[258,"Allen","Humboldt ",{"$f":"'2022 Legal Max'!T70","v":5.5},{"$f":"VLOOKUP(A69,$G$4:$H$299,2,FALSE)","v":"Yes"},{"$f":"'2022 Legal Max'!BA70","v":"A"},273,"Yes",null,null,null,"D0258","Allen","Humboldt ",{"$f":"'Preliminary SO66'!AH69","v":982.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A470, \"=\" & L69,'PreliminaryHD AR - School Level'!$M$7:M470)","v":2.8},{"$f":"'2022 Legal Max'!AU70","v":973.4},{"$f":"'2022 Legal Max'!AH70","v":2.7},null,null,{"$f":"'2022 Legal Max'!BA70","v":"A"}]
[259,"Sedgwick","Wichita ",{"$f":"'2022 Legal Max'!T71","v":844},"Yes",{"$f":"'2022 Legal Max'!BA71","v":"A"},281,"Yes",null,null,null,"D0259","Sedgwick","Wichita ",{"$f":"'Preliminary SO66'!AH70","v":70777.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A471, \"=\" & L70,'PreliminaryHD AR - School Level'!$M$7:M471)","v":2892.4},{"$f":"'2022 Legal Max'!AU71","v":70199.399999999994},{"$f":"'2022 Legal Max'!AH71","v":2807.2},null,null,{"$f":"'2022 Legal Max'!BA71","v":"A"}]
[260,"Sedgwick","Derby ",{"$f":"'2022 Legal Max'!T72","v":23.5},"Yes",{"$f":"'2022 Legal Max'!BA72","v":"A"},282,"Yes",null,null,null,"D0260","Sedgwick","Derby ",{"$f":"'Preliminary SO66'!AH71","v":8901.2000000000007},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A472, \"=\" & L71,'PreliminaryHD AR - School Level'!$M$7:M472)","v":45.6},{"$f":"'2022 Legal Max'!AU72","v":8873.7999999999993},{"$f":"'2022 Legal Max'!AH72","v":41.4},null,null,{"$f":"'2022 Legal Max'!BA72","v":"A"}]
[261,"Sedgwick","Haysville ",{"$f":"'2022 Legal Max'!T73","v":90.5},"Yes",{"$f":"'2022 Legal Max'!BA73","v":"A"},283,"Yes",null,null,null,"D0261","Sedgwick","Haysville ",{"$f":"'Preliminary SO66'!AH72","v":7540.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A473, \"=\" & L72,'PreliminaryHD AR - School Level'!$M$7:M473)","v":73.3},{"$f":"'2022 Legal Max'!AU73","v":7485.9},{"$f":"'2022 Legal Max'!AH73","v":55.8},null,null,{"$f":"'2022 Legal Max'!BA73","v":"A"}]
[262,"Sedgwick","Valley Center Pub Sch ",{"$f":"'2022 Legal Max'!T74","v":28.5},"Yes",{"$f":"'2022 Legal Max'!BA74","v":"A"},284,"Yes",null,null,null,"D0262","Sedgwick","Valley Center Pub Sch ",{"$f":"'Preliminary SO66'!AH73","v":3752.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A474, \"=\" & L73,'PreliminaryHD AR - School Level'!$M$7:M474)","v":0},{"$f":"'2022 Legal Max'!AU74","v":3742.3},{"$f":"'2022 Legal Max'!AH74","v":0},null,null,{"$f":"'2022 Legal Max'!BA74","v":"A"}]
[263,"Sedgwick","Mulvane ",{"$f":"'2022 Legal Max'!T75","v":21.5},"Yes",{"$f":"'2022 Legal Max'!BA75","v":"A"},285,"Yes",null,null,null,"D0263","Sedgwick","Mulvane ",{"$f":"'Preliminary SO66'!AH74","v":2144.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A475, \"=\" & L74,'PreliminaryHD AR - School Level'!$M$7:M475)","v":0},{"$f":"'2022 Legal Max'!AU75","v":2151.8000000000002},{"$f":"'2022 Legal Max'!AH75","v":0},null,null,{"$f":"'2022 Legal Max'!BA75","v":"A"}]
[264,"Sedgwick","Clearwater ",{"$f":"'2022 Legal Max'!T76","v":5.5},"Yes",{"$f":"'2022 Legal Max'!BA76","v":"A"},286,"Yes",null,null,null,"D0264","Sedgwick","Clearwater ",{"$f":"'Preliminary SO66'!AH75","v":1599.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A476, \"=\" & L75,'PreliminaryHD AR - School Level'!$M$7:M476)","v":0},{"$f":"'2022 Legal Max'!AU76","v":1594.7},{"$f":"'2022 Legal Max'!AH76","v":0},null,null,{"$f":"'2022 Legal Max'!BA76","v":"A"}]
[265,"Sedgwick","Goddard ",{"$f":"'2022 Legal Max'!T77","v":40},"Yes",{"$f":"'2022 Legal Max'!BA77","v":"A"},287,"Yes",null,null,null,"D0265","Sedgwick","Goddard ",{"$f":"'Preliminary SO66'!AH76","v":7106.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A477, \"=\" & L76,'PreliminaryHD AR - School Level'!$M$7:M477)","v":0},{"$f":"'2022 Legal Max'!AU77","v":7186.7},{"$f":"'2022 Legal Max'!AH77","v":0},null,null,{"$f":"'2022 Legal Max'!BA77","v":"A"}]
[266,"Sedgwick","Maize ",{"$f":"'2022 Legal Max'!T78","v":47},"Yes",{"$f":"'2022 Legal Max'!BA78","v":"A"},288,"Yes",null,null,null,"D0266","Sedgwick","Maize ",{"$f":"'Preliminary SO66'!AH77","v":8641.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A478, \"=\" & L77,'PreliminaryHD AR - School Level'!$M$7:M478)","v":0},{"$f":"'2022 Legal Max'!AU78","v":8877.7000000000007},{"$f":"'2022 Legal Max'!AH78","v":0},null,null,{"$f":"'2022 Legal Max'!BA78","v":"A"}]
[267,"Sedgwick","Renwick ",{"$f":"'2022 Legal Max'!T79","v":29},"Yes",{"$f":"'2022 Legal Max'!BA79","v":"A"},289,"Yes",null,null,null,"D0267","Sedgwick","Renwick ",{"$f":"'Preliminary SO66'!AH78","v":2221},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A479, \"=\" & L78,'PreliminaryHD AR - School Level'!$M$7:M479)","v":0},{"$f":"'2022 Legal Max'!AU79","v":2229},{"$f":"'2022 Legal Max'!AH79","v":0.2},null,null,{"$f":"'2022 Legal Max'!BA79","v":"A"}]
[268,"Sedgwick","Cheney ",{"$f":"'2022 Legal Max'!T80","v":7},"Yes",{"$f":"'2022 Legal Max'!BA80","v":"A"},290,"Yes",null,null,null,"D0268","Sedgwick","Cheney ",{"$f":"'Preliminary SO66'!AH79","v":1174.5999999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A480, \"=\" & L79,'PreliminaryHD AR - School Level'!$M$7:M480)","v":0},{"$f":"'2022 Legal Max'!AU80","v":1169.2},{"$f":"'2022 Legal Max'!AH80","v":0},null,null,{"$f":"'2022 Legal Max'!BA80","v":"A"}]
[269,"Rooks","Palco ",{"$f":"'2022 Legal Max'!T81","v":0.5},"Yes",{"$f":"'2022 Legal Max'!BA81","v":"A"},291,"Yes",null,null,null,"D0269","Rooks","Palco ",{"$f":"'Preliminary SO66'!AH80","v":205.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A481, \"=\" & L80,'PreliminaryHD AR - School Level'!$M$7:M481)","v":0},{"$f":"'2022 Legal Max'!AU81","v":200.8},{"$f":"'2022 Legal Max'!AH81","v":0},null,null,{"$f":"'2022 Legal Max'!BA81","v":"A"}]
[270,"Rooks","Plainville ",{"$f":"'2022 Legal Max'!T82","v":5},"Yes",{"$f":"'2022 Legal Max'!BA82","v":"A"},293,"Yes",null,null,null,"D0270","Rooks","Plainville ",{"$f":"'Preliminary SO66'!AH81","v":584.79999999999995},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A482, \"=\" & L81,'PreliminaryHD AR - School Level'!$M$7:M482)","v":0},{"$f":"'2022 Legal Max'!AU82","v":587.29999999999995},{"$f":"'2022 Legal Max'!AH82","v":0},null,null,{"$f":"'2022 Legal Max'!BA82","v":"A"}]
[271,"Rooks","Stockton ",{"$f":"'2022 Legal Max'!T83","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA83","v":"A"},294,"Yes",null,null,null,"D0271","Rooks","Stockton ",{"$f":"'Preliminary SO66'!AH82","v":575},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A483, \"=\" & L82,'PreliminaryHD AR - School Level'!$M$7:M483)","v":0},{"$f":"'2022 Legal Max'!AU83","v":578.4},{"$f":"'2022 Legal Max'!AH83","v":0},null,null,{"$f":"'2022 Legal Max'!BA83","v":"A"}]
[272,"Mitchell","Waconda ",{"$f":"'2022 Legal Max'!T84","v":7},"Yes",{"$f":"'2022 Legal Max'!BA84","v":"A"},298,"Yes",null,null,null,"D0272","Mitchell","Waconda ",{"$f":"'Preliminary SO66'!AH83","v":543.79999999999995},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A484, \"=\" & L83,'PreliminaryHD AR - School Level'!$M$7:M484)","v":0},{"$f":"'2022 Legal Max'!AU84","v":539.6},{"$f":"'2022 Legal Max'!AH84","v":1.3},null,null,{"$f":"'2022 Legal Max'!BA84","v":"A"}]
[273,"Mitchell","Beloit ",{"$f":"'2022 Legal Max'!T85","v":23.5},"Yes",{"$f":"'2022 Legal Max'!BA85","v":"A"},299,"Yes",null,null,null,"D0273","Mitchell","Beloit ",{"$f":"'Preliminary SO66'!AH84","v":1172.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A485, \"=\" & L84,'PreliminaryHD AR - School Level'!$M$7:M485)","v":0},{"$f":"'2022 Legal Max'!AU85","v":1178.3},{"$f":"'2022 Legal Max'!AH85","v":0},null,null,{"$f":"'2022 Legal Max'!BA85","v":"A"}]
[274,"Logan","Oakley ",{"$f":"'2022 Legal Max'!T86","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA86","v":"A"},300,"Yes",null,null,null,"D0274","Logan","Oakley ",{"$f":"'Preliminary SO66'!AH85","v":700.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A486, \"=\" & L85,'PreliminaryHD AR - School Level'!$M$7:M486)","v":0},{"$f":"'2022 Legal Max'!AU86","v":691.5},{"$f":"'2022 Legal Max'!AH86","v":0},null,null,{"$f":"'2022 Legal Max'!BA86","v":"A"}]
[275,"Logan","Triplains ",{"$f":"'2022 Legal Max'!T87","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA87","v":"A"},303,"Yes",null,null,null,"D0275","Logan","Triplains ",{"$f":"'Preliminary SO66'!AH86","v":158.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A487, \"=\" & L86,'PreliminaryHD AR - School Level'!$M$7:M487)","v":0},{"$f":"'2022 Legal Max'!AU87","v":157.4},{"$f":"'2022 Legal Max'!AH87","v":0},null,null,{"$f":"'2022 Legal Max'!BA87","v":"A"}]
[281,"Graham","Graham County ",{"$f":"'2022 Legal Max'!T88","v":4},"Yes",{"$f":"'2022 Legal Max'!BA88","v":"A"},305,"Yes",null,null,null,"D0281","Graham","Graham County ",{"$f":"'Preliminary SO66'!AH87","v":677.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A488, \"=\" & L87,'PreliminaryHD AR - School Level'!$M$7:M488)","v":0},{"$f":"'2022 Legal Max'!AU88","v":678.5},{"$f":"'2022 Legal Max'!AH88","v":3},null,null,{"$f":"'2022 Legal Max'!BA88","v":"A"}]
[282,"Elk","West Elk ",{"$f":"'2022 Legal Max'!T89","v":5},"Yes",{"$f":"'2022 Legal Max'!BA89","v":"A"},307,"Yes",null,null,null,"D0282","Elk","West Elk ",{"$f":"'Preliminary SO66'!AH88","v":736.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A489, \"=\" & L88,'PreliminaryHD AR - School Level'!$M$7:M489)","v":0},{"$f":"'2022 Legal Max'!AU89","v":733},{"$f":"'2022 Legal Max'!AH89","v":14.4},null,null,{"$f":"'2022 Legal Max'!BA89","v":"A"}]
[283,"Elk","Elk Valley ",{"$f":"'2022 Legal Max'!T90","v":1.5},"Yes",{"$f":"'2022 Legal Max'!BA90","v":"A"},308,"Yes",null,null,null,"D0283","Elk","Elk Valley ",{"$f":"'Preliminary SO66'!AH89","v":274.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A490, \"=\" & L89,'PreliminaryHD AR - School Level'!$M$7:M490)","v":0},{"$f":"'2022 Legal Max'!AU90","v":270.89999999999998},{"$f":"'2022 Legal Max'!AH90","v":6.4},null,null,{"$f":"'2022 Legal Max'!BA90","v":"A"}]
[284,"Chase","Chase County ",{"$f":"'2022 Legal Max'!T91","v":4},"Yes",{"$f":"'2022 Legal Max'!BA91","v":"A"},309,"Yes",null,null,null,"D0284","Chase","Chase County ",{"$f":"'Preliminary SO66'!AH90","v":630.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A491, \"=\" & L90,'PreliminaryHD AR - School Level'!$M$7:M491)","v":0},{"$f":"'2022 Legal Max'!AU91","v":629.5},{"$f":"'2022 Legal Max'!AH91","v":0},null,null,{"$f":"'2022 Legal Max'!BA91","v":"A"}]
[285,"Chautauqua","Cedar Vale ",{"$f":"'2022 Legal Max'!T92","v":2},"Yes",{"$f":"'2022 Legal Max'!BA92","v":"A"},310,"Yes",null,null,null,"D0285","Chautauqua","Cedar Vale ",{"$f":"'Preliminary SO66'!AH91","v":295.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A492, \"=\" & L91,'PreliminaryHD AR - School Level'!$M$7:M492)","v":0},{"$f":"'2022 Legal Max'!AU92","v":299.2},{"$f":"'2022 Legal Max'!AH92","v":3.2},null,null,{"$f":"'2022 Legal Max'!BA92","v":"A"}]
[286,"Chautauqua","Chautauqua Co Community ",{"$f":"'2022 Legal Max'!T93","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA93","v":"A"},311,"Yes",null,null,null,"D0286","Chautauqua","Chautauqua Co Community ",{"$f":"'Preliminary SO66'!AH92","v":688.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A493, \"=\" & L92,'PreliminaryHD AR - School Level'!$M$7:M493)","v":0},{"$f":"'2022 Legal Max'!AU93","v":690.2},{"$f":"'2022 Legal Max'!AH93","v":19.600000000000001},null,null,{"$f":"'2022 Legal Max'!BA93","v":"A"}]
[287,"Franklin","West Franklin ",{"$f":"'2022 Legal Max'!T94","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA94","v":"A"},312,"Yes",null,null,null,"D0287","Franklin","West Franklin ",{"$f":"'Preliminary SO66'!AH93","v":1021.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A494, \"=\" & L93,'PreliminaryHD AR - School Level'!$M$7:M494)","v":0},{"$f":"'2022 Legal Max'!AU94","v":1019.3},{"$f":"'2022 Legal Max'!AH94","v":0},null,null,{"$f":"'2022 Legal Max'!BA94","v":"A"}]
[288,"Franklin","Central Heights ",{"$f":"'2022 Legal Max'!T95","v":4},"Yes",{"$f":"'2022 Legal Max'!BA95","v":"A"},313,"Yes",null,null,null,"D0288","Franklin","Central Heights ",{"$f":"'Preliminary SO66'!AH94","v":876.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A495, \"=\" & L94,'PreliminaryHD AR - School Level'!$M$7:M495)","v":0},{"$f":"'2022 Legal Max'!AU95","v":874.6},{"$f":"'2022 Legal Max'!AH95","v":0},null,null,{"$f":"'2022 Legal Max'!BA95","v":"A"}]
[289,"Franklin","Wellsville ",{"$f":"'2022 Legal Max'!T96","v":6},"Yes",{"$f":"'2022 Legal Max'!BA96","v":"A"},315,"Yes",null,null,null,"D0289","Franklin","Wellsville ",{"$f":"'Preliminary SO66'!AH95","v":1156.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A496, \"=\" & L95,'PreliminaryHD AR - School Level'!$M$7:M496)","v":0},{"$f":"'2022 Legal Max'!AU96","v":1153},{"$f":"'2022 Legal Max'!AH96","v":0},null,null,{"$f":"'2022 Legal Max'!BA96","v":"A"}]
[290,"Franklin","Ottawa ",{"$f":"'2022 Legal Max'!T97","v":31.5},"Yes",{"$f":"'2022 Legal Max'!BA97","v":"A"},316,"Yes",null,null,null,"D0290","Franklin","Ottawa ",{"$f":"'Preliminary SO66'!AH96","v":3028.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A497, \"=\" & L96,'PreliminaryHD AR - School Level'!$M$7:M497)","v":0},{"$f":"'2022 Legal Max'!AU97","v":3009.1},{"$f":"'2022 Legal Max'!AH97","v":24},null,null,{"$f":"'2022 Legal Max'!BA97","v":"A"}]
[291,"Gove","Grinnell Public Schools ",{"$f":"'2022 Legal Max'!T98","v":0},"Yes",{"$f":"'2022 Legal Max'!BA98","v":"A"},321,"Yes",null,null,null,"D0291","Gove","Grinnell Public Schools ",{"$f":"'Preliminary SO66'!AH97","v":158.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A498, \"=\" & L97,'PreliminaryHD AR - School Level'!$M$7:M498)","v":0},{"$f":"'2022 Legal Max'!AU98","v":158.30000000000001},{"$f":"'2022 Legal Max'!AH98","v":0.4},null,null,{"$f":"'2022 Legal Max'!BA98","v":"A"}]
[292,"Gove","Wheatland ",{"$f":"'2022 Legal Max'!T99","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA99","v":"A"},322,"Yes",null,null,null,"D0292","Gove","Wheatland ",{"$f":"'Preliminary SO66'!AH98","v":278.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A499, \"=\" & L98,'PreliminaryHD AR - School Level'!$M$7:M499)","v":0},{"$f":"'2022 Legal Max'!AU99","v":277.2},{"$f":"'2022 Legal Max'!AH99","v":0},null,null,{"$f":"'2022 Legal Max'!BA99","v":"A"}]
[293,"Gove","Quinter Public Schools ",{"$f":"'2022 Legal Max'!T100","v":1.5},"Yes",{"$f":"'2022 Legal Max'!BA100","v":"A"},323,"Yes",null,null,null,"D0293","Gove","Quinter Public Schools ",{"$f":"'Preliminary SO66'!AH99","v":505.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A500, \"=\" & L99,'PreliminaryHD AR - School Level'!$M$7:M500)","v":0},{"$f":"'2022 Legal Max'!AU100","v":505.6},{"$f":"'2022 Legal Max'!AH100","v":0},null,null,{"$f":"'2022 Legal Max'!BA100","v":"A"}]
[294,"Decatur","Oberlin ",{"$f":"'2022 Legal Max'!T101","v":10},"Yes",{"$f":"'2022 Legal Max'!BA101","v":"A"},326,"Yes",null,null,null,"D0294","Decatur","Oberlin ",{"$f":"'Preliminary SO66'!AH100","v":625},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A501, \"=\" & L100,'PreliminaryHD AR - School Level'!$M$7:M501)","v":0},{"$f":"'2022 Legal Max'!AU101","v":628.20000000000005},{"$f":"'2022 Legal Max'!AH101","v":1.2},null,null,{"$f":"'2022 Legal Max'!BA101","v":"A"}]
[297,"Cheyenne","St Francis Comm Sch ",{"$f":"'2022 Legal Max'!T102","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA102","v":"A"},329,"Yes",null,null,null,"D0297","Cheyenne","St Francis Comm Sch ",{"$f":"'Preliminary SO66'!AH101","v":494.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A502, \"=\" & L101,'PreliminaryHD AR - School Level'!$M$7:M502)","v":0},{"$f":"'2022 Legal Max'!AU102","v":484.1},{"$f":"'2022 Legal Max'!AH102","v":0},null,null,{"$f":"'2022 Legal Max'!BA102","v":"A"}]
[298,"Lincoln","Lincoln ",{"$f":"'2022 Legal Max'!T103","v":7},"Yes",{"$f":"'2022 Legal Max'!BA103","v":"A"},331,"Yes",null,null,null,"D0298","Lincoln","Lincoln ",{"$f":"'Preliminary SO66'!AH102","v":556.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A503, \"=\" & L102,'PreliminaryHD AR - School Level'!$M$7:M503)","v":0},{"$f":"'2022 Legal Max'!AU103","v":567.1},{"$f":"'2022 Legal Max'!AH103","v":0},null,null,{"$f":"'2022 Legal Max'!BA103","v":"A"}]
[299,"Lincoln","Sylvan Grove ",{"$f":"'2022 Legal Max'!T104","v":5.5},"Yes",{"$f":"'2022 Legal Max'!BA104","v":"A"},332,"Yes",null,null,null,"D0299","Lincoln","Sylvan Grove ",{"$f":"'Preliminary SO66'!AH103","v":478.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A504, \"=\" & L103,'PreliminaryHD AR - School Level'!$M$7:M504)","v":0},{"$f":"'2022 Legal Max'!AU104","v":479.2},{"$f":"'2022 Legal Max'!AH104","v":0},null,null,{"$f":"'2022 Legal Max'!BA104","v":"A"}]
[300,"Comanche","Comanche County ",{"$f":"'2022 Legal Max'!T105","v":2},"Yes",{"$f":"'2022 Legal Max'!BA105","v":"A"},333,"Yes",null,null,null,"D0300","Comanche","Comanche County ",{"$f":"'Preliminary SO66'!AH104","v":591.20000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A505, \"=\" & L104,'PreliminaryHD AR - School Level'!$M$7:M505)","v":0},{"$f":"'2022 Legal Max'!AU105","v":590.70000000000005},{"$f":"'2022 Legal Max'!AH105","v":0.1},null,null,{"$f":"'2022 Legal Max'!BA105","v":"A"}]
[303,"Ness","Ness City ",{"$f":"'2022 Legal Max'!T106","v":7},"Yes",{"$f":"'2022 Legal Max'!BA106","v":"A"},335,"Yes",null,null,null,"D0303","Ness","Ness City ",{"$f":"'Preliminary SO66'!AH105","v":509.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A506, \"=\" & L105,'PreliminaryHD AR - School Level'!$M$7:M506)","v":0},{"$f":"'2022 Legal Max'!AU106","v":503.8},{"$f":"'2022 Legal Max'!AH106","v":0},null,null,{"$f":"'2022 Legal Max'!BA106","v":"A"}]
[305,"Saline","Salina ",{"$f":"'2022 Legal Max'!T107","v":81},"Yes",{"$f":"'2022 Legal Max'!BA107","v":"A"},336,"Yes",null,null,null,"D0305","Saline","Salina ",{"$f":"'Preliminary SO66'!AH106","v":9321.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A507, \"=\" & L106,'PreliminaryHD AR - School Level'!$M$7:M507)","v":0},{"$f":"'2022 Legal Max'!AU107","v":9324.1},{"$f":"'2022 Legal Max'!AH107","v":176.8},null,null,{"$f":"'2022 Legal Max'!BA107","v":"A"}]
[306,"Saline","Southeast Of Saline ",{"$f":"'2022 Legal Max'!T108","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA108","v":"A"},337,"Yes",null,null,null,"D0306","Saline","Southeast Of Saline ",{"$f":"'Preliminary SO66'!AH107","v":1099.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A508, \"=\" & L107,'PreliminaryHD AR - School Level'!$M$7:M508)","v":0},{"$f":"'2022 Legal Max'!AU108","v":1099.0999999999999},{"$f":"'2022 Legal Max'!AH108","v":0},null,null,{"$f":"'2022 Legal Max'!BA108","v":"A"}]
[307,"Saline","Ell-Saline ",{"$f":"'2022 Legal Max'!T109","v":1.5},"Yes",{"$f":"'2022 Legal Max'!BA109","v":"A"},338,"Yes",null,null,null,"D0307","Saline","Ell-Saline ",{"$f":"'Preliminary SO66'!AH108","v":784.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A509, \"=\" & L108,'PreliminaryHD AR - School Level'!$M$7:M509)","v":0},{"$f":"'2022 Legal Max'!AU109","v":787.2},{"$f":"'2022 Legal Max'!AH109","v":0},null,null,{"$f":"'2022 Legal Max'!BA109","v":"A"}]
[308,"Reno","Hutchinson Public Schools ",{"$f":"'2022 Legal Max'!T110","v":95.5},"Yes",{"$f":"'2022 Legal Max'!BA110","v":"A"},339,"Yes",null,null,null,"D0308","Reno","Hutchinson Public Schools ",{"$f":"'Preliminary SO66'!AH109","v":5965.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A510, \"=\" & L109,'PreliminaryHD AR - School Level'!$M$7:M510)","v":0},{"$f":"'2022 Legal Max'!AU110","v":6024},{"$f":"'2022 Legal Max'!AH110","v":213.8},null,null,{"$f":"'2022 Legal Max'!BA110","v":"A"}]
[309,"Reno","Nickerson ",{"$f":"'2022 Legal Max'!T111","v":10.5},"Yes",{"$f":"'2022 Legal Max'!BA111","v":"A"},341,"Yes",null,null,null,"D0309","Reno","Nickerson ",{"$f":"'Preliminary SO66'!AH110","v":1621.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A511, \"=\" & L110,'PreliminaryHD AR - School Level'!$M$7:M511)","v":0},{"$f":"'2022 Legal Max'!AU111","v":1629.5},{"$f":"'2022 Legal Max'!AH111","v":27.4},null,null,{"$f":"'2022 Legal Max'!BA111","v":"A"}]
[310,"Reno","Fairfield ",{"$f":"'2022 Legal Max'!T112","v":12.5},"Yes",{"$f":"'2022 Legal Max'!BA112","v":"A"},342,"Yes",null,null,null,"D0310","Reno","Fairfield ",{"$f":"'Preliminary SO66'!AH111","v":572.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A512, \"=\" & L111,'PreliminaryHD AR - School Level'!$M$7:M512)","v":0},{"$f":"'2022 Legal Max'!AU112","v":579.5},{"$f":"'2022 Legal Max'!AH112","v":6.7},null,null,{"$f":"'2022 Legal Max'!BA112","v":"A"}]
[311,"Reno","Pretty Prairie ",{"$f":"'2022 Legal Max'!T113","v":3},"Yes",{"$f":"'2022 Legal Max'!BA113","v":"A"},343,"Yes",null,null,null,"D0311","Reno","Pretty Prairie ",{"$f":"'Preliminary SO66'!AH112","v":526.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A513, \"=\" & L112,'PreliminaryHD AR - School Level'!$M$7:M513)","v":0},{"$f":"'2022 Legal Max'!AU113","v":526.70000000000005},{"$f":"'2022 Legal Max'!AH113","v":0},null,null,{"$f":"'2022 Legal Max'!BA113","v":"A"}]
[312,"Reno","Haven Public Schools ",{"$f":"'2022 Legal Max'!T114","v":9.5},"Yes",{"$f":"'2022 Legal Max'!BA114","v":"A"},344,"Yes",null,null,null,"D0312","Reno","Haven Public Schools ",{"$f":"'Preliminary SO66'!AH113","v":1193.9000000000001},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A514, \"=\" & L113,'PreliminaryHD AR - School Level'!$M$7:M514)","v":0},{"$f":"'2022 Legal Max'!AU114","v":1186.8},{"$f":"'2022 Legal Max'!AH114","v":1.3},null,null,{"$f":"'2022 Legal Max'!BA114","v":"A"}]
[313,"Reno","Buhler ",{"$f":"'2022 Legal Max'!T115","v":32.5},"Yes",{"$f":"'2022 Legal Max'!BA115","v":"A"},345,"Yes",null,null,null,"D0313","Reno","Buhler ",{"$f":"'Preliminary SO66'!AH114","v":2803.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A515, \"=\" & L114,'PreliminaryHD AR - School Level'!$M$7:M515)","v":0},{"$f":"'2022 Legal Max'!AU115","v":2806.2},{"$f":"'2022 Legal Max'!AH115","v":0},null,null,{"$f":"'2022 Legal Max'!BA115","v":"A"}]
[314,"Thomas","Brewster ",{"$f":"'2022 Legal Max'!T116","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA116","v":"A"},346,"Yes",null,null,null,"D0314","Thomas","Brewster ",{"$f":"'Preliminary SO66'!AH115","v":264.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A516, \"=\" & L115,'PreliminaryHD AR - School Level'!$M$7:M516)","v":0},{"$f":"'2022 Legal Max'!AU116","v":264.89999999999998},{"$f":"'2022 Legal Max'!AH116","v":0},null,null,{"$f":"'2022 Legal Max'!BA116","v":"A"}]
[315,"Thomas","Colby Public Schools ",{"$f":"'2022 Legal Max'!T117","v":9},"Yes",{"$f":"'2022 Legal Max'!BA117","v":"A"},347,"Yes",null,null,null,"D0315","Thomas","Colby Public Schools ",{"$f":"'Preliminary SO66'!AH116","v":1391.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A517, \"=\" & L116,'PreliminaryHD AR - School Level'!$M$7:M517)","v":0},{"$f":"'2022 Legal Max'!AU117","v":1398.8},{"$f":"'2022 Legal Max'!AH117","v":0},null,null,{"$f":"'2022 Legal Max'!BA117","v":"A"}]
[316,"Thomas","Golden Plains ",{"$f":"'2022 Legal Max'!T118","v":2},"Yes",{"$f":"'2022 Legal Max'!BA118","v":"A"},348,"Yes",null,null,null,"D0316","Thomas","Golden Plains ",{"$f":"'Preliminary SO66'!AH117","v":383.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A517, \"=\" & L117,'PreliminaryHD AR - School Level'!$M$7:M517)","v":0},{"$f":"'2022 Legal Max'!AU118","v":382.9},{"$f":"'2022 Legal Max'!AH118","v":3.9},null,null,{"$f":"'2022 Legal Max'!BA118","v":"A"}]
[320,"Pottawatomie","Wamego ",{"$f":"'2022 Legal Max'!T119","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA119","v":"A"},349,"Yes",null,null,null,"D0320","Pottawatomie","Wamego ",{"$f":"'Preliminary SO66'!AH118","v":1881.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A518, \"=\" & L118,'PreliminaryHD AR - School Level'!$M$7:M518)","v":0},{"$f":"'2022 Legal Max'!AU119","v":1881},{"$f":"'2022 Legal Max'!AH119","v":0},null,null,{"$f":"'2022 Legal Max'!BA119","v":"A"}]
[321,"Pottawatomie","Kaw Valley ",{"$f":"'2022 Legal Max'!T120","v":14},"Yes",{"$f":"'2022 Legal Max'!BA120","v":"A"},350,"Yes",null,null,null,"D0321","Pottawatomie","Kaw Valley ",{"$f":"'Preliminary SO66'!AH119","v":1619},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A519, \"=\" & L119,'PreliminaryHD AR - School Level'!$M$7:M519)","v":0},{"$f":"'2022 Legal Max'!AU120","v":1619.1},{"$f":"'2022 Legal Max'!AH120","v":5.7},null,null,{"$f":"'2022 Legal Max'!BA120","v":"A"}]
[322,"Pottawatomie","Onaga-Havensville-Wheaton ",{"$f":"'2022 Legal Max'!T121","v":11},"Yes",{"$f":"'2022 Legal Max'!BA121","v":"A"},351,"Yes",null,null,null,"D0322","Pottawatomie","Onaga-Havensville-Wheaton ",{"$f":"'Preliminary SO66'!AH120","v":524.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A520, \"=\" & L120,'PreliminaryHD AR - School Level'!$M$7:M520)","v":0},{"$f":"'2022 Legal Max'!AU121","v":533.9},{"$f":"'2022 Legal Max'!AH121","v":0},null,null,{"$f":"'2022 Legal Max'!BA121","v":"A"}]
[323,"Pottawatomie","Rock Creek ",{"$f":"'2022 Legal Max'!T122","v":10.5},"Yes",{"$f":"'2022 Legal Max'!BA122","v":"A"},352,"Yes",null,null,null,"D0323","Pottawatomie","Rock Creek ",{"$f":"'Preliminary SO66'!AH121","v":1670.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A521, \"=\" & L121,'PreliminaryHD AR - School Level'!$M$7:M521)","v":0},{"$f":"'2022 Legal Max'!AU122","v":1661.5},{"$f":"'2022 Legal Max'!AH122","v":0},null,null,{"$f":"'2022 Legal Max'!BA122","v":"A"}]
[325,"Phillips","Phillipsburg ",{"$f":"'2022 Legal Max'!T123","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA123","v":"A"},353,"Yes",null,null,null,"D0325","Phillips","Phillipsburg ",{"$f":"'Preliminary SO66'!AH122","v":936.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A522, \"=\" & L122,'PreliminaryHD AR - School Level'!$M$7:M522)","v":0},{"$f":"'2022 Legal Max'!AU123","v":934.4},{"$f":"'2022 Legal Max'!AH123","v":0},null,null,{"$f":"'2022 Legal Max'!BA123","v":"A"}]
[326,"Phillips","Logan ",{"$f":"'2022 Legal Max'!T124","v":2},"Yes",{"$f":"'2022 Legal Max'!BA124","v":"A"},356,"Yes",null,null,null,"D0326","Phillips","Logan ",{"$f":"'Preliminary SO66'!AH123","v":298.39999999999998},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A523, \"=\" & L123,'PreliminaryHD AR - School Level'!$M$7:M523)","v":0},{"$f":"'2022 Legal Max'!AU124","v":301.2},{"$f":"'2022 Legal Max'!AH124","v":0.3},null,null,{"$f":"'2022 Legal Max'!BA124","v":"A"}]
[327,"Ellsworth","Ellsworth ",{"$f":"'2022 Legal Max'!T125","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA125","v":"A"},357,"Yes",null,null,null,"D0327","Ellsworth","Ellsworth ",{"$f":"'Preliminary SO66'!AH124","v":1011},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A524, \"=\" & L124,'PreliminaryHD AR - School Level'!$M$7:M524)","v":0},{"$f":"'2022 Legal Max'!AU125","v":1005.5},{"$f":"'2022 Legal Max'!AH125","v":0},null,null,{"$f":"'2022 Legal Max'!BA125","v":"A"}]
[329,"Wabaunsee","Mill Creek Valley ",{"$f":"'2022 Legal Max'!T126","v":8},"Yes",{"$f":"'2022 Legal Max'!BA126","v":"A"},358,"Yes",null,null,null,"D0329","Wabaunsee","Mill Creek Valley ",{"$f":"'Preliminary SO66'!AH125","v":724.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A525, \"=\" & L125,'PreliminaryHD AR - School Level'!$M$7:M525)","v":0},{"$f":"'2022 Legal Max'!AU126","v":720},{"$f":"'2022 Legal Max'!AH126","v":0},null,null,{"$f":"'2022 Legal Max'!BA126","v":"A"}]
[330,"Wabaunsee","Mission Valley ",{"$f":"'2022 Legal Max'!T127","v":6.5},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA127","v":"A"},359,"Yes",null,null,null,"D0330","Wabaunsee","Mission Valley ",{"$f":"'Preliminary SO66'!AH126","v":767.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A526, \"=\" & L126,'PreliminaryHD AR - School Level'!$M$7:M526)","v":0},{"$f":"'2022 Legal Max'!AU127","v":766},{"$f":"'2022 Legal Max'!AH127","v":0},null,null,{"$f":"'2022 Legal Max'!BA127","v":"A"}]
[331,"Kingman","Kingman - Norwich ",{"$f":"'2022 Legal Max'!T128","v":15.5},"Yes",{"$f":"'2022 Legal Max'!BA128","v":"A"},360,"Yes",null,null,null,"D0331","Kingman","Kingman - Norwich ",{"$f":"'Preliminary SO66'!AH127","v":1306.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A527, \"=\" & L127,'PreliminaryHD AR - School Level'!$M$7:M527)","v":0},{"$f":"'2022 Legal Max'!AU128","v":1307.5},{"$f":"'2022 Legal Max'!AH128","v":2},null,null,{"$f":"'2022 Legal Max'!BA128","v":"A"}]
[332,"Kingman","Cunningham ",{"$f":"'2022 Legal Max'!T129","v":3},"Yes",{"$f":"'2022 Legal Max'!BA129","v":"A"},361,"Yes",null,null,null,"D0332","Kingman","Cunningham ",{"$f":"'Preliminary SO66'!AH128","v":380.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A528, \"=\" & L128,'PreliminaryHD AR - School Level'!$M$7:M528)","v":0},{"$f":"'2022 Legal Max'!AU129","v":380.1},{"$f":"'2022 Legal Max'!AH129","v":0},null,null,{"$f":"'2022 Legal Max'!BA129","v":"A"}]
[333,"Cloud","Concordia ",{"$f":"'2022 Legal Max'!T130","v":7.5},"Yes",{"$f":"'2022 Legal Max'!BA130","v":"A"},363,"Yes",null,null,null,"D0333","Cloud","Concordia ",{"$f":"'Preliminary SO66'!AH129","v":1591},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A529, \"=\" & L129,'PreliminaryHD AR - School Level'!$M$7:M529)","v":0},{"$f":"'2022 Legal Max'!AU130","v":1583},{"$f":"'2022 Legal Max'!AH130","v":8.1},null,null,{"$f":"'2022 Legal Max'!BA130","v":"A"}]
[334,"Cloud","Southern Cloud ",{"$f":"'2022 Legal Max'!T131","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA131","v":"A"},364,"Yes",null,null,null,"D0334","Cloud","Southern Cloud ",{"$f":"'Preliminary SO66'!AH130","v":339.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A530, \"=\" & L130,'PreliminaryHD AR - School Level'!$M$7:M530)","v":0},{"$f":"'2022 Legal Max'!AU131","v":338.8},{"$f":"'2022 Legal Max'!AH131","v":3.7},null,null,{"$f":"'2022 Legal Max'!BA131","v":"A"}]
[335,"Jackson","North Jackson ",{"$f":"'2022 Legal Max'!T132","v":10.5},"Yes",{"$f":"'2022 Legal Max'!BA132","v":"A"},365,"Yes",null,null,null,"D0335","Jackson","North Jackson ",{"$f":"'Preliminary SO66'!AH131","v":641.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A531, \"=\" & L131,'PreliminaryHD AR - School Level'!$M$7:M531)","v":0},{"$f":"'2022 Legal Max'!AU132","v":663.2},{"$f":"'2022 Legal Max'!AH132","v":0},null,null,{"$f":"'2022 Legal Max'!BA132","v":"A"}]
[336,"Jackson","Holton ",{"$f":"'2022 Legal Max'!T133","v":14},"Yes",{"$f":"'2022 Legal Max'!BA133","v":"A"},366,"Yes",null,null,null,"D0336","Jackson","Holton ",{"$f":"'Preliminary SO66'!AH132","v":1598.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A532, \"=\" & L132,'PreliminaryHD AR - School Level'!$M$7:M532)","v":0},{"$f":"'2022 Legal Max'!AU133","v":1574.5},{"$f":"'2022 Legal Max'!AH133","v":6},null,null,{"$f":"'2022 Legal Max'!BA133","v":"A"}]
[337,"Jackson","Royal Valley ",{"$f":"'2022 Legal Max'!T134","v":11.5},{"$f":"VLOOKUP(A133,$G$4:$H$299,2,FALSE)","v":"Yes"},{"$f":"'2022 Legal Max'!BA134","v":"A"},367,"Yes",null,null,null,"D0337","Jackson","Royal Valley ",{"$f":"'Preliminary SO66'!AH133","v":1381.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A533, \"=\" & L133,'PreliminaryHD AR - School Level'!$M$7:M533)","v":0},{"$f":"'2022 Legal Max'!AU134","v":1377.3},{"$f":"'2022 Legal Max'!AH134","v":3.4},null,null,{"$f":"'2022 Legal Max'!BA134","v":"A"}]
[338,"Jefferson","Valley Falls ",{"$f":"'2022 Legal Max'!T135","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA135","v":"A"},369,"Yes",null,null,null,"D0338","Jefferson","Valley Falls ",{"$f":"'Preliminary SO66'!AH134","v":648.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A534, \"=\" & L134,'PreliminaryHD AR - School Level'!$M$7:M534)","v":0},{"$f":"'2022 Legal Max'!AU135","v":641},{"$f":"'2022 Legal Max'!AH135","v":0},null,null,{"$f":"'2022 Legal Max'!BA135","v":"A"}]
[339,"Jefferson","Jefferson County North ",{"$f":"'2022 Legal Max'!T136","v":5},"Yes",{"$f":"'2022 Legal Max'!BA136","v":"A"},371,"Yes",null,null,null,"D0339","Jefferson","Jefferson County North ",{"$f":"'Preliminary SO66'!AH135","v":756.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A535, \"=\" & L135,'PreliminaryHD AR - School Level'!$M$7:M535)","v":0},{"$f":"'2022 Legal Max'!AU136","v":755.5},{"$f":"'2022 Legal Max'!AH136","v":0},null,null,{"$f":"'2022 Legal Max'!BA136","v":"A"}]
[340,"Jefferson","Jefferson West ",{"$f":"'2022 Legal Max'!T137","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA137","v":"A"},372,"Yes",null,null,null,"D0340","Jefferson","Jefferson West ",{"$f":"'Preliminary SO66'!AH136","v":1280.4000000000001},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A536, \"=\" & L136,'PreliminaryHD AR - School Level'!$M$7:M536)","v":0},{"$f":"'2022 Legal Max'!AU137","v":1277.0999999999999},{"$f":"'2022 Legal Max'!AH137","v":0},null,null,{"$f":"'2022 Legal Max'!BA137","v":"A"}]
[341,"Jefferson","Oskaloosa Public Schools ",{"$f":"'2022 Legal Max'!T138","v":8.5},"Yes",{"$f":"'2022 Legal Max'!BA138","v":"A"},373,"Yes",null,null,null,"D0341","Jefferson","Oskaloosa Public Schools ",{"$f":"'Preliminary SO66'!AH137","v":939.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A537, \"=\" & L137,'PreliminaryHD AR - School Level'!$M$7:M537)","v":0},{"$f":"'2022 Legal Max'!AU138","v":949.5},{"$f":"'2022 Legal Max'!AH138","v":2.2999999999999998},null,null,{"$f":"'2022 Legal Max'!BA138","v":"A"}]
[342,"Jefferson","McLouth ",{"$f":"'2022 Legal Max'!T139","v":8},"Yes",{"$f":"'2022 Legal Max'!BA139","v":"A"},374,"Yes",null,null,null,"D0342","Jefferson","McLouth ",{"$f":"'Preliminary SO66'!AH138","v":770.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A538, \"=\" & L138,'PreliminaryHD AR - School Level'!$M$7:M538)","v":0},{"$f":"'2022 Legal Max'!AU139","v":767.8},{"$f":"'2022 Legal Max'!AH139","v":0},null,null,{"$f":"'2022 Legal Max'!BA139","v":"A"}]
[343,"Jefferson","Perry Public Schools ",{"$f":"'2022 Legal Max'!T140","v":5.5},"Yes",{"$f":"'2022 Legal Max'!BA140","v":"A"},375,"Yes",null,null,null,"D0343","Jefferson","Perry Public Schools ",{"$f":"'Preliminary SO66'!AH139","v":1172.0999999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A539, \"=\" & L139,'PreliminaryHD AR - School Level'!$M$7:M539)","v":0},{"$f":"'2022 Legal Max'!AU140","v":1163.7},{"$f":"'2022 Legal Max'!AH140","v":0},null,null,{"$f":"'2022 Legal Max'!BA140","v":"A"}]
[344,"Linn","Pleasanton ",{"$f":"'2022 Legal Max'!T141","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA141","v":"A"},376,"Yes",null,null,null,"D0344","Linn","Pleasanton ",{"$f":"'Preliminary SO66'!AH140","v":621.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A540, \"=\" & L140,'PreliminaryHD AR - School Level'!$M$7:M540)","v":0},{"$f":"'2022 Legal Max'!AU141","v":612},{"$f":"'2022 Legal Max'!AH141","v":11.3},null,null,{"$f":"'2022 Legal Max'!BA141","v":"A"}]
[345,"Shawnee","Seaman ",{"$f":"'2022 Legal Max'!T142","v":61.5},"Yes",{"$f":"'2022 Legal Max'!BA142","v":"A"},377,"Yes",null,null,null,"D0345","Shawnee","Seaman ",{"$f":"'Preliminary SO66'!AH141","v":4762.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A541, \"=\" & L141,'PreliminaryHD AR - School Level'!$M$7:M541)","v":0},{"$f":"'2022 Legal Max'!AU142","v":4775.7},{"$f":"'2022 Legal Max'!AH142","v":28.4},null,null,{"$f":"'2022 Legal Max'!BA142","v":"A"}]
[346,"Linn","Jayhawk ",{"$f":"'2022 Legal Max'!T143","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA143","v":"A"},379,"Yes",null,null,null,"D0346","Linn","Jayhawk ",{"$f":"'Preliminary SO66'!AH142","v":1001.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A542, \"=\" & L142,'PreliminaryHD AR - School Level'!$M$7:M542)","v":0},{"$f":"'2022 Legal Max'!AU143","v":1000.7},{"$f":"'2022 Legal Max'!AH143","v":10.8},null,null,{"$f":"'2022 Legal Max'!BA143","v":"A"}]
[347,"Edwards","Kinsley-Offerle ",{"$f":"'2022 Legal Max'!T144","v":3},"Yes",{"$f":"'2022 Legal Max'!BA144","v":"A"},380,"Yes",null,null,null,"D0347","Edwards","Kinsley-Offerle ",{"$f":"'Preliminary SO66'!AH143","v":565.20000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A543, \"=\" & L143,'PreliminaryHD AR - School Level'!$M$7:M543)","v":0},{"$f":"'2022 Legal Max'!AU144","v":563.4},{"$f":"'2022 Legal Max'!AH144","v":4.7},null,null,{"$f":"'2022 Legal Max'!BA144","v":"A"}]
[348,"Douglas","Baldwin City ",{"$f":"'2022 Legal Max'!T145","v":15.5},"Yes",{"$f":"'2022 Legal Max'!BA145","v":"A"},381,"Yes",null,null,null,"D0348","Douglas","Baldwin City ",{"$f":"'Preliminary SO66'!AH144","v":1725.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A544, \"=\" & L144,'PreliminaryHD AR - School Level'!$M$7:M544)","v":0},{"$f":"'2022 Legal Max'!AU145","v":1717.7},{"$f":"'2022 Legal Max'!AH145","v":0},null,null,{"$f":"'2022 Legal Max'!BA145","v":"A"}]
[349,"Stafford","Stafford ",{"$f":"'2022 Legal Max'!T146","v":2.5},"Yes",{"$f":"'2022 Legal Max'!BA146","v":"A"},382,"Yes",null,null,null,"D0349","Stafford","Stafford ",{"$f":"'Preliminary SO66'!AH145","v":473.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A545, \"=\" & L145,'PreliminaryHD AR - School Level'!$M$7:M545)","v":0},{"$f":"'2022 Legal Max'!AU146","v":467.1},{"$f":"'2022 Legal Max'!AH146","v":0.9},null,null,{"$f":"'2022 Legal Max'!BA146","v":"A"}]
[350,"Stafford","St John-Hudson ",{"$f":"'2022 Legal Max'!T147","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA147","v":"A"},383,"Yes",null,null,null,"D0350","Stafford","St John-Hudson ",{"$f":"'Preliminary SO66'!AH146","v":565},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A546, \"=\" & L146,'PreliminaryHD AR - School Level'!$M$7:M546)","v":0},{"$f":"'2022 Legal Max'!AU147","v":569.9},{"$f":"'2022 Legal Max'!AH147","v":4.5999999999999996},null,null,{"$f":"'2022 Legal Max'!BA147","v":"A"}]
[351,"Stafford","Macksville ",{"$f":"'2022 Legal Max'!T148","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA148","v":"A"},384,"Yes",null,null,null,"D0351","Stafford","Macksville ",{"$f":"'Preliminary SO66'!AH147","v":418.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A547, \"=\" & L147,'PreliminaryHD AR - School Level'!$M$7:M547)","v":0},{"$f":"'2022 Legal Max'!AU148","v":413.7},{"$f":"'2022 Legal Max'!AH148","v":4.4000000000000004},null,null,{"$f":"'2022 Legal Max'!BA148","v":"A"}]
[352,"Sherman","Goodland ",{"$f":"'2022 Legal Max'!T149","v":19},"Yes",{"$f":"'2022 Legal Max'!BA149","v":"A"},385,"Yes",null,null,null,"D0352","Sherman","Goodland ",{"$f":"'Preliminary SO66'!AH148","v":1409},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A548, \"=\" & L148,'PreliminaryHD AR - School Level'!$M$7:M548)","v":0},{"$f":"'2022 Legal Max'!AU149","v":1422.5},{"$f":"'2022 Legal Max'!AH149","v":6.3},null,null,{"$f":"'2022 Legal Max'!BA149","v":"A"}]
[353,"Sumner","Wellington ",{"$f":"'2022 Legal Max'!T150","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA150","v":"A"},386,"Yes",null,null,null,"D0353","Sumner","Wellington ",{"$f":"'Preliminary SO66'!AH149","v":1962.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A549, \"=\" & L149,'PreliminaryHD AR - School Level'!$M$7:M549)","v":0},{"$f":"'2022 Legal Max'!AU150","v":1954.4},{"$f":"'2022 Legal Max'!AH150","v":17.899999999999999},null,null,{"$f":"'2022 Legal Max'!BA150","v":"A"}]
[355,"Barton","Ellinwood Public Schools ",{"$f":"'2022 Legal Max'!T151","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA151","v":"A"},387,"Yes",null,null,null,"D0355","Barton","Ellinwood Public Schools ",{"$f":"'Preliminary SO66'!AH150","v":715.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A550, \"=\" & L150,'PreliminaryHD AR - School Level'!$M$7:M550)","v":0},{"$f":"'2022 Legal Max'!AU151","v":716.8},{"$f":"'2022 Legal Max'!AH151","v":0},null,null,{"$f":"'2022 Legal Max'!BA151","v":"A"}]
[356,"Sumner","Conway Springs ",{"$f":"'2022 Legal Max'!T152","v":3},"Yes",{"$f":"'2022 Legal Max'!BA152","v":"A"},389,"Yes",null,null,null,"D0356","Sumner","Conway Springs ",{"$f":"'Preliminary SO66'!AH151","v":687.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A551, \"=\" & L151,'PreliminaryHD AR - School Level'!$M$7:M551)","v":0},{"$f":"'2022 Legal Max'!AU152","v":690},{"$f":"'2022 Legal Max'!AH152","v":0},null,null,{"$f":"'2022 Legal Max'!BA152","v":"A"}]
[357,"Sumner","Belle Plaine ",{"$f":"'2022 Legal Max'!T153","v":8},"Yes",{"$f":"'2022 Legal Max'!BA153","v":"A"},390,"Yes",null,null,null,"D0357","Sumner","Belle Plaine ",{"$f":"'Preliminary SO66'!AH152","v":953.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A552, \"=\" & L152,'PreliminaryHD AR - School Level'!$M$7:M552)","v":0},{"$f":"'2022 Legal Max'!AU153","v":946.3},{"$f":"'2022 Legal Max'!AH153","v":0},null,null,{"$f":"'2022 Legal Max'!BA153","v":"A"}]
[358,"Sumner","Oxford ",{"$f":"'2022 Legal Max'!T154","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA154","v":"A"},392,"Yes",null,null,null,"D0358","Sumner","Oxford ",{"$f":"'Preliminary SO66'!AH153","v":619.70000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A553, \"=\" & L153,'PreliminaryHD AR - School Level'!$M$7:M553)","v":0},{"$f":"'2022 Legal Max'!AU154","v":617.4},{"$f":"'2022 Legal Max'!AH154","v":0},null,null,{"$f":"'2022 Legal Max'!BA154","v":"A"}]
[359,"Sumner","Argonia Public Schools ",{"$f":"'2022 Legal Max'!T155","v":0.5},"Yes",{"$f":"'2022 Legal Max'!BA155","v":"A"},393,"Yes",null,null,null,"D0359","Sumner","Argonia Public Schools ",{"$f":"'Preliminary SO66'!AH154","v":341.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A554, \"=\" & L154,'PreliminaryHD AR - School Level'!$M$7:M554)","v":0},{"$f":"'2022 Legal Max'!AU155","v":339.9},{"$f":"'2022 Legal Max'!AH155","v":0},null,null,{"$f":"'2022 Legal Max'!BA155","v":"A"}]
[360,"Sumner","Caldwell ",{"$f":"'2022 Legal Max'!T156","v":5},"Yes",{"$f":"'2022 Legal Max'!BA156","v":"A"},394,"Yes",null,null,null,"D0360","Sumner","Caldwell ",{"$f":"'Preliminary SO66'!AH155","v":485.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A555, \"=\" & L155,'PreliminaryHD AR - School Level'!$M$7:M555)","v":0},{"$f":"'2022 Legal Max'!AU156","v":485.5},{"$f":"'2022 Legal Max'!AH156","v":9.5},null,null,{"$f":"'2022 Legal Max'!BA156","v":"A"}]
[361,"Harper","Anthony-Harper ",{"$f":"'2022 Legal Max'!T157","v":11.5},"Yes",{"$f":"'2022 Legal Max'!BA157","v":"A"},396,"Yes",null,null,null,"D0361","Harper","Anthony-Harper ",{"$f":"'Preliminary SO66'!AH156","v":1341.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A556, \"=\" & L156,'PreliminaryHD AR - School Level'!$M$7:M556)","v":0},{"$f":"'2022 Legal Max'!AU157","v":1332.7},{"$f":"'2022 Legal Max'!AH157","v":17.2},null,null,{"$f":"'2022 Legal Max'!BA157","v":"A"}]
[362,"Linn","Prairie View ",{"$f":"'2022 Legal Max'!T158","v":8},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA158","v":"A"},397,"Yes",null,null,null,"D0362","Linn","Prairie View ",{"$f":"'Preliminary SO66'!AH157","v":1398.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A557, \"=\" & L157,'PreliminaryHD AR - School Level'!$M$7:M557)","v":0},{"$f":"'2022 Legal Max'!AU158","v":1398.3},{"$f":"'2022 Legal Max'!AH158","v":1},null,null,{"$f":"'2022 Legal Max'!BA158","v":"A"}]
[363,"Finney","Holcomb ",{"$f":"'2022 Legal Max'!T159","v":14},"Yes",{"$f":"'2022 Legal Max'!BA159","v":"A"},398,"Yes",null,null,null,"D0363","Finney","Holcomb ",{"$f":"'Preliminary SO66'!AH158","v":1429.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A558, \"=\" & L158,'PreliminaryHD AR - School Level'!$M$7:M558)","v":0},{"$f":"'2022 Legal Max'!AU159","v":1432},{"$f":"'2022 Legal Max'!AH159","v":0},null,null,{"$f":"'2022 Legal Max'!BA159","v":"A"}]
[364,"Marshall","Marysville ",{"$f":"'2022 Legal Max'!T160","v":5},"Yes",{"$f":"'2022 Legal Max'!BA160","v":"A"},399,"Yes",null,null,null,"D0364","Marshall","Marysville ",{"$f":"'Preliminary SO66'!AH159","v":1219.5999999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A559, \"=\" & L159,'PreliminaryHD AR - School Level'!$M$7:M559)","v":0},{"$f":"'2022 Legal Max'!AU160","v":1214.3},{"$f":"'2022 Legal Max'!AH160","v":0},null,null,{"$f":"'2022 Legal Max'!BA160","v":"A"}]
[365,"Anderson","Garnett ",{"$f":"'2022 Legal Max'!T161","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA161","v":"A"},400,"Yes",null,null,null,"D0365","Anderson","Garnett ",{"$f":"'Preliminary SO66'!AH160","v":1459.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A560, \"=\" & L160,'PreliminaryHD AR - School Level'!$M$7:M560)","v":0},{"$f":"'2022 Legal Max'!AU161","v":1456.7},{"$f":"'2022 Legal Max'!AH161","v":6.5},null,null,{"$f":"'2022 Legal Max'!BA161","v":"A"}]
[366,"Woodson","Woodson ",{"$f":"'2022 Legal Max'!T162","v":8},"Yes",{"$f":"'2022 Legal Max'!BA162","v":"A"},401,"Yes",null,null,null,"D0366","Woodson","Woodson ",{"$f":"'Preliminary SO66'!AH161","v":742.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A561, \"=\" & L161,'PreliminaryHD AR - School Level'!$M$7:M561)","v":0},{"$f":"'2022 Legal Max'!AU162","v":730},{"$f":"'2022 Legal Max'!AH162","v":0.2},null,null,{"$f":"'2022 Legal Max'!BA162","v":"A"}]
[367,"Miami","Osawatomie ",{"$f":"'2022 Legal Max'!T163","v":10.5},"Yes",{"$f":"'2022 Legal Max'!BA163","v":"A"},402,"Yes",null,null,null,"D0367","Miami","Osawatomie ",{"$f":"'Preliminary SO66'!AH162","v":1663.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A562, \"=\" & L162,'PreliminaryHD AR - School Level'!$M$7:M562)","v":0},{"$f":"'2022 Legal Max'!AU163","v":1657.6},{"$f":"'2022 Legal Max'!AH163","v":33.6},null,null,{"$f":"'2022 Legal Max'!BA163","v":"A"}]
[368,"Miami","Paola ",{"$f":"'2022 Legal Max'!T164","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA164","v":"A"},403,"Yes",null,null,null,"D0368","Miami","Paola ",{"$f":"'Preliminary SO66'!AH163","v":2379},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A563, \"=\" & L163,'PreliminaryHD AR - School Level'!$M$7:M563)","v":0},{"$f":"'2022 Legal Max'!AU164","v":2380},{"$f":"'2022 Legal Max'!AH164","v":0},null,null,{"$f":"'2022 Legal Max'!BA164","v":"A"}]
[369,"Harvey","Burrton ",{"$f":"'2022 Legal Max'!T165","v":3},"Yes",{"$f":"'2022 Legal Max'!BA165","v":"A"},404,"Yes",null,null,null,"D0369","Harvey","Burrton ",{"$f":"'Preliminary SO66'!AH164","v":422.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A564, \"=\" & L164,'PreliminaryHD AR - School Level'!$M$7:M564)","v":0},{"$f":"'2022 Legal Max'!AU165","v":417.6},{"$f":"'2022 Legal Max'!AH165","v":1.2},null,null,{"$f":"'2022 Legal Max'!BA165","v":"A"}]
[371,"Gray","Montezuma ",{"$f":"'2022 Legal Max'!T166","v":1},"Yes",{"$f":"'2022 Legal Max'!BA166","v":"A"},405,"Yes",null,null,null,"D0371","Gray","Montezuma ",{"$f":"'Preliminary SO66'!AH165","v":397.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A565, \"=\" & L165,'PreliminaryHD AR - School Level'!$M$7:M565)","v":0},{"$f":"'2022 Legal Max'!AU166","v":391.7},{"$f":"'2022 Legal Max'!AH166","v":0},null,null,{"$f":"'2022 Legal Max'!BA166","v":"A"}]
[372,"Shawnee","Silver Lake ",{"$f":"'2022 Legal Max'!T167","v":8.5},"Yes",{"$f":"'2022 Legal Max'!BA167","v":"A"},407,"Yes",null,null,null,"D0372","Shawnee","Silver Lake ",{"$f":"'Preliminary SO66'!AH166","v":1033.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A566, \"=\" & L166,'PreliminaryHD AR - School Level'!$M$7:M566)","v":0},{"$f":"'2022 Legal Max'!AU167","v":1036.0999999999999},{"$f":"'2022 Legal Max'!AH167","v":0},null,null,{"$f":"'2022 Legal Max'!BA167","v":"A"}]
[373,"Harvey","Newton ",{"$f":"'2022 Legal Max'!T168","v":30.5},"Yes",{"$f":"'2022 Legal Max'!BA168","v":"A"},408,"Yes",null,null,null,"D0373","Harvey","Newton ",{"$f":"'Preliminary SO66'!AH167","v":4220},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A567, \"=\" & L167,'PreliminaryHD AR - School Level'!$M$7:M567)","v":0},{"$f":"'2022 Legal Max'!AU168","v":4243.1000000000004},{"$f":"'2022 Legal Max'!AH168","v":15.5},null,null,{"$f":"'2022 Legal Max'!BA168","v":"A"}]
[374,"Haskell","Sublette ",{"$f":"'2022 Legal Max'!T169","v":8},"Yes",{"$f":"'2022 Legal Max'!BA169","v":"A"},409,"Yes",null,null,null,"D0374","Haskell","Sublette ",{"$f":"'Preliminary SO66'!AH168","v":801.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A568, \"=\" & L168,'PreliminaryHD AR - School Level'!$M$7:M568)","v":0},{"$f":"'2022 Legal Max'!AU169","v":798.7},{"$f":"'2022 Legal Max'!AH169","v":20.6},null,null,{"$f":"'2022 Legal Max'!BA169","v":"A"}]
[375,"Butler","Circle ",{"$f":"'2022 Legal Max'!T170","v":11.5},"Yes",{"$f":"'2022 Legal Max'!BA170","v":"A"},410,"Yes",null,null,null,"D0375","Butler","Circle ",{"$f":"'Preliminary SO66'!AH169","v":2359.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A569, \"=\" & L169,'PreliminaryHD AR - School Level'!$M$7:M569)","v":0},{"$f":"'2022 Legal Max'!AU170","v":2370.9},{"$f":"'2022 Legal Max'!AH170","v":3.9},null,null,{"$f":"'2022 Legal Max'!BA170","v":"A"}]
[376,"Rice","Sterling ",{"$f":"'2022 Legal Max'!T171","v":2},"Yes",{"$f":"'2022 Legal Max'!BA171","v":"A"},411,"Yes",null,null,null,"D0376","Rice","Sterling ",{"$f":"'Preliminary SO66'!AH170","v":767.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A570, \"=\" & L170,'PreliminaryHD AR - School Level'!$M$7:M570)","v":0},{"$f":"'2022 Legal Max'!AU171","v":749.7},{"$f":"'2022 Legal Max'!AH171","v":0},null,null,{"$f":"'2022 Legal Max'!BA171","v":"A"}]
[377,"Atchison","Atchison Co Comm Schools ",{"$f":"'2022 Legal Max'!T172","v":4},"Yes",{"$f":"'2022 Legal Max'!BA172","v":"A"},413,"Yes",null,null,null,"D0377","Atchison","Atchison Co Comm Schools ",{"$f":"'Preliminary SO66'!AH171","v":845.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A571, \"=\" & L171,'PreliminaryHD AR - School Level'!$M$7:M571)","v":0},{"$f":"'2022 Legal Max'!AU172","v":838.9},{"$f":"'2022 Legal Max'!AH172","v":0},null,null,{"$f":"'2022 Legal Max'!BA172","v":"A"}]
[378,"Riley","Riley County ",{"$f":"'2022 Legal Max'!T173","v":3},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA173","v":"A"},415,"Yes",null,null,null,"D0378","Riley","Riley County ",{"$f":"'Preliminary SO66'!AH172","v":1054.0999999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A572, \"=\" & L172,'PreliminaryHD AR - School Level'!$M$7:M572)","v":0},{"$f":"'2022 Legal Max'!AU173","v":1045.7},{"$f":"'2022 Legal Max'!AH173","v":0},null,null,{"$f":"'2022 Legal Max'!BA173","v":"A"}]
[379,"Clay","Clay Center ",{"$f":"'2022 Legal Max'!T174","v":9},"Yes",{"$f":"'2022 Legal Max'!BA174","v":"A"},416,"Yes",null,null,null,"D0379","Clay","Clay Center ",{"$f":"'Preliminary SO66'!AH173","v":1783.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A573, \"=\" & L173,'PreliminaryHD AR - School Level'!$M$7:M573)","v":0},{"$f":"'2022 Legal Max'!AU174","v":1783.8},{"$f":"'2022 Legal Max'!AH174","v":0},null,null,{"$f":"'2022 Legal Max'!BA174","v":"A"}]
[380,"Marshall","Vermillion ",{"$f":"'2022 Legal Max'!T175","v":22.5},"Yes",{"$f":"'2022 Legal Max'!BA175","v":"A"},417,"Yes",null,null,null,"D0380","Marshall","Vermillion ",{"$f":"'Preliminary SO66'!AH174","v":903.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A574, \"=\" & L174,'PreliminaryHD AR - School Level'!$M$7:M574)","v":0},{"$f":"'2022 Legal Max'!AU175","v":915.5},{"$f":"'2022 Legal Max'!AH175","v":0},null,null,{"$f":"'2022 Legal Max'!BA175","v":"A"}]
[381,"Ford","Spearville ",{"$f":"'2022 Legal Max'!T176","v":5},"Yes",{"$f":"'2022 Legal Max'!BA176","v":"A"},418,"Yes",null,null,null,"D0381","Ford","Spearville ",{"$f":"'Preliminary SO66'!AH175","v":548.20000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A575, \"=\" & L175,'PreliminaryHD AR - School Level'!$M$7:M575)","v":0},{"$f":"'2022 Legal Max'!AU176","v":546.5},{"$f":"'2022 Legal Max'!AH176","v":0},null,null,{"$f":"'2022 Legal Max'!BA176","v":"A"}]
[382,"Pratt","Pratt ",{"$f":"'2022 Legal Max'!T177","v":16.5},"Yes",{"$f":"'2022 Legal Max'!BA177","v":"A"},419,"Yes",null,null,null,"D0382","Pratt","Pratt ",{"$f":"'Preliminary SO66'!AH176","v":1665.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A576, \"=\" & L176,'PreliminaryHD AR - School Level'!$M$7:M576)","v":0},{"$f":"'2022 Legal Max'!AU177","v":1663.6},{"$f":"'2022 Legal Max'!AH177","v":4.2},null,null,{"$f":"'2022 Legal Max'!BA177","v":"A"}]
[383,"Riley","Manhattan-Ogden ",{"$f":"'2022 Legal Max'!T178","v":47.5},"Yes",{"$f":"'2022 Legal Max'!BA178","v":"A"},420,"Yes",null,null,null,"D0383","Riley","Manhattan-Ogden ",{"$f":"'Preliminary SO66'!AH177","v":8375.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A577, \"=\" & L177,'PreliminaryHD AR - School Level'!$M$7:M577)","v":0},{"$f":"'2022 Legal Max'!AU178","v":8354.2000000000007},{"$f":"'2022 Legal Max'!AH178","v":38.799999999999997},null,null,{"$f":"'2022 Legal Max'!BA178","v":"A"}]
[384,"Riley","Blue Valley ",{"$f":"'2022 Legal Max'!T179","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA179","v":"A"},421,"Yes",null,null,null,"D0384","Riley","Blue Valley ",{"$f":"'Preliminary SO66'!AH178","v":427.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A578, \"=\" & L178,'PreliminaryHD AR - School Level'!$M$7:M578)","v":0},{"$f":"'2022 Legal Max'!AU179","v":432.5},{"$f":"'2022 Legal Max'!AH179","v":0},null,null,{"$f":"'2022 Legal Max'!BA179","v":"A"}]
[385,"Butler","Andover ",{"$f":"'2022 Legal Max'!T180","v":24},"Yes",{"$f":"'2022 Legal Max'!BA180","v":"A"},422,"Yes",null,null,null,"D0385","Butler","Andover ",{"$f":"'Preliminary SO66'!AH179","v":6415.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A579, \"=\" & L179,'PreliminaryHD AR - School Level'!$M$7:M579)","v":0},{"$f":"'2022 Legal Max'!AU180","v":6391},{"$f":"'2022 Legal Max'!AH180","v":0},null,null,{"$f":"'2022 Legal Max'!BA180","v":"A"}]
[386,"Greenwood","Madison-Virgil ",{"$f":"'2022 Legal Max'!T181","v":10},"Yes",{"$f":"'2022 Legal Max'!BA181","v":"A"},423,"Yes",null,null,null,"D0386","Greenwood","Madison-Virgil ",{"$f":"'Preliminary SO66'!AH180","v":441.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A580, \"=\" & L180,'PreliminaryHD AR - School Level'!$M$7:M580)","v":0},{"$f":"'2022 Legal Max'!AU181","v":440.7},{"$f":"'2022 Legal Max'!AH181","v":2},null,null,{"$f":"'2022 Legal Max'!BA181","v":"A"}]
[387,"Wilson","Altoona-Midway ",{"$f":"'2022 Legal Max'!T182","v":5},"Yes",{"$f":"'2022 Legal Max'!BA182","v":"A"},426,"Yes",null,null,null,"D0387","Wilson","Altoona-Midway ",{"$f":"'Preliminary SO66'!AH181","v":384.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A581, \"=\" & L181,'PreliminaryHD AR - School Level'!$M$7:M581)","v":0},{"$f":"'2022 Legal Max'!AU182","v":392.3},{"$f":"'2022 Legal Max'!AH182","v":4.5999999999999996},null,null,{"$f":"'2022 Legal Max'!BA182","v":"A"}]
[388,"Ellis","Ellis ",{"$f":"'2022 Legal Max'!T183","v":2},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA183","v":"A"},428,"Yes",null,null,null,"D0388","Ellis","Ellis ",{"$f":"'Preliminary SO66'!AH182","v":648.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A582, \"=\" & L182,'PreliminaryHD AR - School Level'!$M$7:M582)","v":0},{"$f":"'2022 Legal Max'!AU183","v":650.1},{"$f":"'2022 Legal Max'!AH183","v":0},null,null,{"$f":"'2022 Legal Max'!BA183","v":"A"}]
[389,"Greenwood","Eureka ",{"$f":"'2022 Legal Max'!T184","v":10.5},"Yes",{"$f":"'2022 Legal Max'!BA184","v":"A"},430,"Yes",null,null,null,"D0389","Greenwood","Eureka ",{"$f":"'Preliminary SO66'!AH183","v":1062.0999999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A583, \"=\" & L183,'PreliminaryHD AR - School Level'!$M$7:M583)","v":0},{"$f":"'2022 Legal Max'!AU184","v":1059.8},{"$f":"'2022 Legal Max'!AH184","v":21.1},null,null,{"$f":"'2022 Legal Max'!BA184","v":"A"}]
[390,"Greenwood","Hamilton ",{"$f":"'2022 Legal Max'!T185","v":3},"Yes",{"$f":"'2022 Legal Max'!BA185","v":"A"},431,"Yes",null,null,null,"D0390","Greenwood","Hamilton ",{"$f":"'Preliminary SO66'!AH184","v":160.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A584, \"=\" & L184,'PreliminaryHD AR - School Level'!$M$7:M584)","v":0},{"$f":"'2022 Legal Max'!AU185","v":151.1},{"$f":"'2022 Legal Max'!AH185","v":4.3},null,null,{"$f":"'2022 Legal Max'!BA185","v":"A"}]
[392,"Osborne","Osborne County ",{"$f":"'2022 Legal Max'!T186","v":3},"Yes",{"$f":"'2022 Legal Max'!BA186","v":"A"},434,"Yes",null,null,null,"D0392","Osborne","Osborne County ",{"$f":"'Preliminary SO66'!AH185","v":522.70000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A585, \"=\" & L185,'PreliminaryHD AR - School Level'!$M$7:M585)","v":0},{"$f":"'2022 Legal Max'!AU186","v":521.70000000000005},{"$f":"'2022 Legal Max'!AH186","v":0},null,null,{"$f":"'2022 Legal Max'!BA186","v":"A"}]
[393,"Dickinson","Solomon ",{"$f":"'2022 Legal Max'!T187","v":7},"Yes",{"$f":"'2022 Legal Max'!BA187","v":"A"},435,"Yes",null,null,null,"D0393","Dickinson","Solomon ",{"$f":"'Preliminary SO66'!AH186","v":621.29999999999995},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A586, \"=\" & L186,'PreliminaryHD AR - School Level'!$M$7:M586)","v":0},{"$f":"'2022 Legal Max'!AU187","v":622.1},{"$f":"'2022 Legal Max'!AH187","v":2.1},null,null,{"$f":"'2022 Legal Max'!BA187","v":"A"}]
[394,"Butler","Rose Hill Public Schools ",{"$f":"'2022 Legal Max'!T188","v":15},"Yes",{"$f":"'2022 Legal Max'!BA188","v":"A"},436,"Yes",null,null,null,"D0394","Butler","Rose Hill Public Schools ",{"$f":"'Preliminary SO66'!AH187","v":1930.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A587, \"=\" & L187,'PreliminaryHD AR - School Level'!$M$7:M587)","v":0},{"$f":"'2022 Legal Max'!AU188","v":1916.4},{"$f":"'2022 Legal Max'!AH188","v":0},null,null,{"$f":"'2022 Legal Max'!BA188","v":"A"}]
[395,"Rush","LaCrosse ",{"$f":"'2022 Legal Max'!T189","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA189","v":"A"},437,"Yes",null,null,null,"D0395","Rush","LaCrosse ",{"$f":"'Preliminary SO66'!AH188","v":506.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A588, \"=\" & L188,'PreliminaryHD AR - School Level'!$M$7:M588)","v":0},{"$f":"'2022 Legal Max'!AU189","v":501.9},{"$f":"'2022 Legal Max'!AH189","v":0},null,null,{"$f":"'2022 Legal Max'!BA189","v":"A"}]
[396,"Butler","Douglass Public Schools ",{"$f":"'2022 Legal Max'!T190","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA190","v":"A"},438,"Yes",null,null,null,"D0396","Butler","Douglass Public Schools ",{"$f":"'Preliminary SO66'!AH189","v":985.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A589, \"=\" & L189,'PreliminaryHD AR - School Level'!$M$7:M589)","v":0},{"$f":"'2022 Legal Max'!AU190","v":983.8},{"$f":"'2022 Legal Max'!AH190","v":0},null,null,{"$f":"'2022 Legal Max'!BA190","v":"A"}]
[397,"Marion","Centre ",{"$f":"'2022 Legal Max'!T191","v":1.5},"Yes",{"$f":"'2022 Legal Max'!BA191","v":"A"},439,"Yes",null,null,null,"D0397","Marion","Centre ",{"$f":"'Preliminary SO66'!AH190","v":386.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A590, \"=\" & L190,'PreliminaryHD AR - School Level'!$M$7:M590)","v":0},{"$f":"'2022 Legal Max'!AU191","v":386.8},{"$f":"'2022 Legal Max'!AH191","v":0},null,null,{"$f":"'2022 Legal Max'!BA191","v":"A"}]
[398,"Marion","Peabody-Burns ",{"$f":"'2022 Legal Max'!T192","v":5},"Yes",{"$f":"'2022 Legal Max'!BA192","v":"A"},440,"Yes",null,null,null,"D0398","Marion","Peabody-Burns ",{"$f":"'Preliminary SO66'!AH191","v":459.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A591, \"=\" & L191,'PreliminaryHD AR - School Level'!$M$7:M591)","v":0},{"$f":"'2022 Legal Max'!AU192","v":459.6},{"$f":"'2022 Legal Max'!AH192","v":3.1},null,null,{"$f":"'2022 Legal Max'!BA192","v":"A"}]
[399,"Russell","Paradise ",{"$f":"'2022 Legal Max'!T193","v":3},"Yes",{"$f":"'2022 Legal Max'!BA193","v":"A"},443,"Yes",null,null,null,"D0399","Russell","Paradise ",{"$f":"'Preliminary SO66'!AH192","v":251.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A592, \"=\" & L192,'PreliminaryHD AR - School Level'!$M$7:M592)","v":0},{"$f":"'2022 Legal Max'!AU193","v":250.4},{"$f":"'2022 Legal Max'!AH193","v":2.4},null,null,{"$f":"'2022 Legal Max'!BA193","v":"A"}]
[400,"McPherson","Smoky Valley ",{"$f":"'2022 Legal Max'!T194","v":8},"Yes",{"$f":"'2022 Legal Max'!BA194","v":"A"},444,"Yes",null,null,null,"D0400","McPherson","Smoky Valley ",{"$f":"'Preliminary SO66'!AH193","v":1207.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A593, \"=\" & L193,'PreliminaryHD AR - School Level'!$M$7:M593)","v":0},{"$f":"'2022 Legal Max'!AU194","v":1207.9000000000001},{"$f":"'2022 Legal Max'!AH194","v":0},null,null,{"$f":"'2022 Legal Max'!BA194","v":"A"}]
[401,"Rice","Chase-Raymond ",{"$f":"'2022 Legal Max'!T195","v":2},"Yes",{"$f":"'2022 Legal Max'!BA195","v":"A"},445,"Yes",null,null,null,"D0401","Rice","Chase-Raymond ",{"$f":"'Preliminary SO66'!AH194","v":342.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A594, \"=\" & L194,'PreliminaryHD AR - School Level'!$M$7:M594)","v":0},{"$f":"'2022 Legal Max'!AU195","v":335.9},{"$f":"'2022 Legal Max'!AH195","v":6.5},null,null,{"$f":"'2022 Legal Max'!BA195","v":"A"}]
[402,"Butler","Augusta ",{"$f":"'2022 Legal Max'!T196","v":13.5},"Yes",{"$f":"'2022 Legal Max'!BA196","v":"A"},446,"Yes",null,null,null,"D0402","Butler","Augusta ",{"$f":"'Preliminary SO66'!AH195","v":2473.3000000000002},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A595, \"=\" & L195,'PreliminaryHD AR - School Level'!$M$7:M595)","v":0},{"$f":"'2022 Legal Max'!AU196","v":2468.4},{"$f":"'2022 Legal Max'!AH196","v":2.7},null,null,{"$f":"'2022 Legal Max'!BA196","v":"A"}]
[403,"Rush","Otis-Bison ",{"$f":"'2022 Legal Max'!T197","v":4},"Yes",{"$f":"'2022 Legal Max'!BA197","v":"A"},447,"Yes",null,null,null,"D0403","Rush","Otis-Bison ",{"$f":"'Preliminary SO66'!AH196","v":435.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A596, \"=\" & L196,'PreliminaryHD AR - School Level'!$M$7:M596)","v":0},{"$f":"'2022 Legal Max'!AU197","v":436.4},{"$f":"'2022 Legal Max'!AH197","v":0},null,null,{"$f":"'2022 Legal Max'!BA197","v":"A"}]
[404,"Cherokee","Riverton ",{"$f":"'2022 Legal Max'!T198","v":9},{"$f":"VLOOKUP(A197,$G$4:$H$299,2,FALSE)","v":"Yes"},{"$f":"'2022 Legal Max'!BA198","v":"A"},448,"Yes",null,null,null,"D0404","Cherokee","Riverton ",{"$f":"'Preliminary SO66'!AH197","v":1136.5999999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A597, \"=\" & L197,'PreliminaryHD AR - School Level'!$M$7:M597)","v":0},{"$f":"'2022 Legal Max'!AU198","v":1133.2},{"$f":"'2022 Legal Max'!AH198","v":3.8},null,null,{"$f":"'2022 Legal Max'!BA198","v":"A"}]
[405,"Rice","Lyons ",{"$f":"'2022 Legal Max'!T199","v":9.5},"Yes",{"$f":"'2022 Legal Max'!BA199","v":"A"},449,"Yes",null,null,null,"D0405","Rice","Lyons ",{"$f":"'Preliminary SO66'!AH198","v":1320.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A598, \"=\" & L198,'PreliminaryHD AR - School Level'!$M$7:M598)","v":0},{"$f":"'2022 Legal Max'!AU199","v":1316},{"$f":"'2022 Legal Max'!AH199","v":37.700000000000003},null,null,{"$f":"'2022 Legal Max'!BA199","v":"A"}]
[407,"Russell","Russell County ",{"$f":"'2022 Legal Max'!T200","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA200","v":"A"},450,"Yes",null,null,null,"D0407","Russell","Russell County ",{"$f":"'Preliminary SO66'!AH199","v":1336.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A599, \"=\" & L199,'PreliminaryHD AR - School Level'!$M$7:M599)","v":0},{"$f":"'2022 Legal Max'!AU200","v":1327.8},{"$f":"'2022 Legal Max'!AH200","v":9.5},null,null,{"$f":"'2022 Legal Max'!BA200","v":"A"}]
[408,"Marion","Marion-Florence ",{"$f":"'2022 Legal Max'!T201","v":2},"Yes",{"$f":"'2022 Legal Max'!BA201","v":"A"},452,"Yes",null,null,null,"D0408","Marion","Marion-Florence ",{"$f":"'Preliminary SO66'!AH200","v":813.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A600, \"=\" & L200,'PreliminaryHD AR - School Level'!$M$7:M600)","v":0},{"$f":"'2022 Legal Max'!AU201","v":814.1},{"$f":"'2022 Legal Max'!AH201","v":0},null,null,{"$f":"'2022 Legal Max'!BA201","v":"A"}]
[409,"Atchison","Atchison Public Schools ",{"$f":"'2022 Legal Max'!T202","v":17},"Yes",{"$f":"'2022 Legal Max'!BA202","v":"A"},453,"Yes",null,null,null,"D0409","Atchison","Atchison Public Schools ",{"$f":"'Preliminary SO66'!AH201","v":2268.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A601, \"=\" & L201,'PreliminaryHD AR - School Level'!$M$7:M601)","v":0},{"$f":"'2022 Legal Max'!AU202","v":2247.3000000000002},{"$f":"'2022 Legal Max'!AH202","v":70.599999999999994},null,null,{"$f":"'2022 Legal Max'!BA202","v":"A"}]
[410,"Marion","Durham-Hillsboro-Lehigh ",{"$f":"'2022 Legal Max'!T203","v":7},"Yes",{"$f":"'2022 Legal Max'!BA203","v":"A"},454,"Yes",null,null,null,"D0410","Marion","Durham-Hillsboro-Lehigh ",{"$f":"'Preliminary SO66'!AH202","v":921.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A602, \"=\" & L202,'PreliminaryHD AR - School Level'!$M$7:M602)","v":0},{"$f":"'2022 Legal Max'!AU203","v":917.1},{"$f":"'2022 Legal Max'!AH203","v":0},null,null,{"$f":"'2022 Legal Max'!BA203","v":"A"}]
[411,"Marion","Goessel ",{"$f":"'2022 Legal Max'!T204","v":1.5},"Yes",{"$f":"'2022 Legal Max'!BA204","v":"A"},456,"Yes",null,null,null,"D0411","Marion","Goessel ",{"$f":"'Preliminary SO66'!AH203","v":492.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A603, \"=\" & L203,'PreliminaryHD AR - School Level'!$M$7:M603)","v":0},{"$f":"'2022 Legal Max'!AU204","v":493.2},{"$f":"'2022 Legal Max'!AH204","v":0},null,null,{"$f":"'2022 Legal Max'!BA204","v":"A"}]
[412,"Sheridan","Hoxie Community Schools ",{"$f":"'2022 Legal Max'!T205","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA205","v":"A"},457,"Yes",null,null,null,"D0412","Sheridan","Hoxie Community Schools ",{"$f":"'Preliminary SO66'!AH204","v":701.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A604, \"=\" & L204,'PreliminaryHD AR - School Level'!$M$7:M604)","v":0},{"$f":"'2022 Legal Max'!AU205","v":696.7},{"$f":"'2022 Legal Max'!AH205","v":0},null,null,{"$f":"'2022 Legal Max'!BA205","v":"A"}]
[413,"Neosho","Chanute Public Schools ",{"$f":"'2022 Legal Max'!T206","v":17.5},"Yes",{"$f":"'2022 Legal Max'!BA206","v":"A"},458,"Yes",null,null,null,"D0413","Neosho","Chanute Public Schools ",{"$f":"'Preliminary SO66'!AH205","v":2472.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A605, \"=\" & L205,'PreliminaryHD AR - School Level'!$M$7:M605)","v":0},{"$f":"'2022 Legal Max'!AU206","v":2466.1999999999998},{"$f":"'2022 Legal Max'!AH206","v":60.5},null,null,{"$f":"'2022 Legal Max'!BA206","v":"A"}]
[415,"Brown","Hiawatha ",{"$f":"'2022 Legal Max'!T207","v":4},"Yes",{"$f":"'2022 Legal Max'!BA207","v":"A"},459,"Yes",null,null,null,"D0415","Brown","Hiawatha ",{"$f":"'Preliminary SO66'!AH206","v":1457.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A606, \"=\" & L206,'PreliminaryHD AR - School Level'!$M$7:M606)","v":0},{"$f":"'2022 Legal Max'!AU207","v":1448.7},{"$f":"'2022 Legal Max'!AH207","v":0.8},null,null,{"$f":"'2022 Legal Max'!BA207","v":"A"}]
[416,"Miami","Louisburg ",{"$f":"'2022 Legal Max'!T208","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA208","v":"A"},461,"Yes",null,null,null,"D0416","Miami","Louisburg ",{"$f":"'Preliminary SO66'!AH207","v":2034.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A607, \"=\" & L207,'PreliminaryHD AR - School Level'!$M$7:M607)","v":0},{"$f":"'2022 Legal Max'!AU208","v":2025.3},{"$f":"'2022 Legal Max'!AH208","v":0},null,null,{"$f":"'2022 Legal Max'!BA208","v":"A"}]
[417,"Morris","Morris County ",{"$f":"'2022 Legal Max'!T209","v":14.5},"Yes",{"$f":"'2022 Legal Max'!BA209","v":"A"},462,"Yes",null,null,null,"D0417","Morris","Morris County ",{"$f":"'Preliminary SO66'!AH208","v":1285.4000000000001},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A608, \"=\" & L208,'PreliminaryHD AR - School Level'!$M$7:M608)","v":0},{"$f":"'2022 Legal Max'!AU209","v":1284.9000000000001},{"$f":"'2022 Legal Max'!AH209","v":10.5},null,null,{"$f":"'2022 Legal Max'!BA209","v":"A"}]
[418,"McPherson","McPherson ",{"$f":"'2022 Legal Max'!T210","v":40.5},"Yes",{"$f":"'2022 Legal Max'!BA210","v":"A"},463,"Yes",null,null,null,"D0418","McPherson","McPherson ",{"$f":"'Preliminary SO66'!AH209","v":2886.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A609, \"=\" & L209,'PreliminaryHD AR - School Level'!$M$7:M609)","v":0},{"$f":"'2022 Legal Max'!AU210","v":2926.8},{"$f":"'2022 Legal Max'!AH210","v":9.5},null,null,{"$f":"'2022 Legal Max'!BA210","v":"A"}]
[419,"McPherson","Canton-Galva ",{"$f":"'2022 Legal Max'!T211","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA211","v":"A"},464,"Yes",null,null,null,"D0419","McPherson","Canton-Galva ",{"$f":"'Preliminary SO66'!AH210","v":569.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A610, \"=\" & L210,'PreliminaryHD AR - School Level'!$M$7:M610)","v":0},{"$f":"'2022 Legal Max'!AU211","v":570.4},{"$f":"'2022 Legal Max'!AH211","v":0},null,null,{"$f":"'2022 Legal Max'!BA211","v":"A"}]
[420,"Osage","Osage City ",{"$f":"'2022 Legal Max'!T212","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA212","v":"A"},465,"Yes",null,null,null,"D0420","Osage","Osage City ",{"$f":"'Preliminary SO66'!AH211","v":1072.9000000000001},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A611, \"=\" & L211,'PreliminaryHD AR - School Level'!$M$7:M611)","v":0},{"$f":"'2022 Legal Max'!AU212","v":1067.9000000000001},{"$f":"'2022 Legal Max'!AH212","v":1.5},null,null,{"$f":"'2022 Legal Max'!BA212","v":"A"}]
[421,"Osage","Lyndon ",{"$f":"'2022 Legal Max'!T213","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA213","v":"A"},466,"Yes",null,null,null,"D0421","Osage","Lyndon ",{"$f":"'Preliminary SO66'!AH212","v":695.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A612, \"=\" & L212,'PreliminaryHD AR - School Level'!$M$7:M612)","v":0},{"$f":"'2022 Legal Max'!AU213","v":697.4},{"$f":"'2022 Legal Max'!AH213","v":0},null,null,{"$f":"'2022 Legal Max'!BA213","v":"A"}]
[422,"Kiowa","Kiowa County ",{"$f":"'2022 Legal Max'!T214","v":4},"Yes",{"$f":"'2022 Legal Max'!BA214","v":"A"},467,"Yes",null,null,null,"D0422","Kiowa","Kiowa County ",{"$f":"'Preliminary SO66'!AH213","v":480.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A613, \"=\" & L213,'PreliminaryHD AR - School Level'!$M$7:M613)","v":0},{"$f":"'2022 Legal Max'!AU214","v":481.1},{"$f":"'2022 Legal Max'!AH214","v":0},null,null,{"$f":"'2022 Legal Max'!BA214","v":"A"}]
[423,"McPherson","Moundridge ",{"$f":"'2022 Legal Max'!T215","v":14},"Yes",{"$f":"'2022 Legal Max'!BA215","v":"A"},469,"Yes",null,null,null,"D0423","McPherson","Moundridge ",{"$f":"'Preliminary SO66'!AH214","v":683.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A614, \"=\" & L214,'PreliminaryHD AR - School Level'!$M$7:M614)","v":0},{"$f":"'2022 Legal Max'!AU215","v":692.9},{"$f":"'2022 Legal Max'!AH215","v":0},null,null,{"$f":"'2022 Legal Max'!BA215","v":"A"}]
[426,"Republic","Pike Valley ",{"$f":"'2022 Legal Max'!T216","v":4.5999999999999996},"Yes",{"$f":"'2022 Legal Max'!BA216","v":"A"},470,"Yes",null,null,null,"D0426","Republic","Pike Valley ",{"$f":"'Preliminary SO66'!AH215","v":419.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A615, \"=\" & L215,'PreliminaryHD AR - School Level'!$M$7:M615)","v":0},{"$f":"'2022 Legal Max'!AU216","v":414.1},{"$f":"'2022 Legal Max'!AH216","v":0.4},null,null,{"$f":"'2022 Legal Max'!BA216","v":"A"}]
[428,"Barton","Great Bend ",{"$f":"'2022 Legal Max'!T217","v":47},"Yes",{"$f":"'2022 Legal Max'!BA217","v":"A"},475,"Yes",null,null,null,"D0428","Barton","Great Bend ",{"$f":"'Preliminary SO66'!AH216","v":4024.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A616, \"=\" & L216,'PreliminaryHD AR - School Level'!$M$7:M616)","v":0},{"$f":"'2022 Legal Max'!AU217","v":4033.2},{"$f":"'2022 Legal Max'!AH217","v":131.19999999999999},null,null,{"$f":"'2022 Legal Max'!BA217","v":"A"}]
[429,"Doniphan","Troy Public Schools ",{"$f":"'2022 Legal Max'!T218","v":3},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA218","v":"A"},476,"Yes",null,null,null,"D0429","Doniphan","Troy Public Schools ",{"$f":"'Preliminary SO66'!AH217","v":548.20000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A617, \"=\" & L217,'PreliminaryHD AR - School Level'!$M$7:M617)","v":0},{"$f":"'2022 Legal Max'!AU218","v":542.5},{"$f":"'2022 Legal Max'!AH218","v":0},null,null,{"$f":"'2022 Legal Max'!BA218","v":"A"}]
[430,"Brown","South Brown County ",{"$f":"'2022 Legal Max'!T219","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA219","v":"A"},477,"Yes",null,null,null,"D0430","Brown","South Brown County ",{"$f":"'Preliminary SO66'!AH218","v":933.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A618, \"=\" & L218,'PreliminaryHD AR - School Level'!$M$7:M618)","v":0},{"$f":"'2022 Legal Max'!AU219","v":929.6},{"$f":"'2022 Legal Max'!AH219","v":18.600000000000001},null,null,{"$f":"'2022 Legal Max'!BA219","v":"A"}]
[431,"Barton","Hoisington ",{"$f":"'2022 Legal Max'!T220","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA220","v":"A"},479,"Yes",null,null,null,"D0431","Barton","Hoisington ",{"$f":"'Preliminary SO66'!AH219","v":1212.4000000000001},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A619, \"=\" & L219,'PreliminaryHD AR - School Level'!$M$7:M619)","v":0},{"$f":"'2022 Legal Max'!AU220","v":1205.9000000000001},{"$f":"'2022 Legal Max'!AH220","v":19.100000000000001},null,null,{"$f":"'2022 Legal Max'!BA220","v":"A"}]
[432,"Ellis","Victoria ",{"$f":"'2022 Legal Max'!T221","v":1},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA221","v":"A"},480,"Yes",null,null,null,"D0432","Ellis","Victoria ",{"$f":"'Preliminary SO66'!AH220","v":482.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A620, \"=\" & L220,'PreliminaryHD AR - School Level'!$M$7:M620)","v":0},{"$f":"'2022 Legal Max'!AU221","v":479.7},{"$f":"'2022 Legal Max'!AH221","v":0},null,null,{"$f":"'2022 Legal Max'!BA221","v":"A"}]
[434,"Osage","Santa Fe Trail ",{"$f":"'2022 Legal Max'!T222","v":13.5},"Yes",{"$f":"'2022 Legal Max'!BA222","v":"A"},481,"Yes",null,null,null,"D0434","Osage","Santa Fe Trail ",{"$f":"'Preliminary SO66'!AH221","v":1528.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A621, \"=\" & L221,'PreliminaryHD AR - School Level'!$M$7:M621)","v":0},{"$f":"'2022 Legal Max'!AU222","v":1527.7},{"$f":"'2022 Legal Max'!AH222","v":0},null,null,{"$f":"'2022 Legal Max'!BA222","v":"A"}]
[435,"Dickinson","Abilene ",{"$f":"'2022 Legal Max'!T223","v":5},"Yes",{"$f":"'2022 Legal Max'!BA223","v":"A"},482,"Yes",null,null,null,"D0435","Dickinson","Abilene ",{"$f":"'Preliminary SO66'!AH222","v":1897.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A622, \"=\" & L222,'PreliminaryHD AR - School Level'!$M$7:M622)","v":0},{"$f":"'2022 Legal Max'!AU223","v":1890},{"$f":"'2022 Legal Max'!AH223","v":2.2999999999999998},null,null,{"$f":"'2022 Legal Max'!BA223","v":"A"}]
[436,"Montgomery","Caney Valley ",{"$f":"'2022 Legal Max'!T224","v":10},"Yes",{"$f":"'2022 Legal Max'!BA224","v":"A"},483,"Yes",null,null,null,"D0436","Montgomery","Caney Valley ",{"$f":"'Preliminary SO66'!AH223","v":1185.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A623, \"=\" & L223,'PreliminaryHD AR - School Level'!$M$7:M623)","v":0},{"$f":"'2022 Legal Max'!AU224","v":1183.9000000000001},{"$f":"'2022 Legal Max'!AH224","v":0.2},null,null,{"$f":"'2022 Legal Max'!BA224","v":"A"}]
[437,"Shawnee","Auburn Washburn ",{"$f":"'2022 Legal Max'!T225","v":38},"Yes",{"$f":"'2022 Legal Max'!BA225","v":"A"},484,"Yes",null,null,null,"D0437","Shawnee","Auburn Washburn ",{"$f":"'Preliminary SO66'!AH224","v":7581.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A624, \"=\" & L224,'PreliminaryHD AR - School Level'!$M$7:M624)","v":0},{"$f":"'2022 Legal Max'!AU225","v":7615.6},{"$f":"'2022 Legal Max'!AH225","v":22.3},null,null,{"$f":"'2022 Legal Max'!BA225","v":"A"}]
[438,"Pratt","Skyline Schools ",{"$f":"'2022 Legal Max'!T226","v":7},"Yes",{"$f":"'2022 Legal Max'!BA226","v":"A"},487,"Yes",null,null,null,"D0438","Pratt","Skyline Schools ",{"$f":"'Preliminary SO66'!AH225","v":620.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A625, \"=\" & L225,'PreliminaryHD AR - School Level'!$M$7:M625)","v":0},{"$f":"'2022 Legal Max'!AU226","v":627.79999999999995},{"$f":"'2022 Legal Max'!AH226","v":0},null,null,{"$f":"'2022 Legal Max'!BA226","v":"A"}]
[439,"Harvey","Sedgwick Public Schools ",{"$f":"'2022 Legal Max'!T227","v":7},"Yes",{"$f":"'2022 Legal Max'!BA227","v":"A"},489,"Yes",null,null,null,"D0439","Harvey","Sedgwick Public Schools ",{"$f":"'Preliminary SO66'!AH226","v":748.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A626, \"=\" & L226,'PreliminaryHD AR - School Level'!$M$7:M626)","v":0},{"$f":"'2022 Legal Max'!AU227","v":748.2},{"$f":"'2022 Legal Max'!AH227","v":0},null,null,{"$f":"'2022 Legal Max'!BA227","v":"A"}]
[440,"Harvey","Halstead ",{"$f":"'2022 Legal Max'!T228","v":17.5},"Yes",{"$f":"'2022 Legal Max'!BA228","v":"A"},490,"Yes",null,null,null,"D0440","Harvey","Halstead ",{"$f":"'Preliminary SO66'!AH227","v":1245},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A627, \"=\" & L227,'PreliminaryHD AR - School Level'!$M$7:M627)","v":0},{"$f":"'2022 Legal Max'!AU228","v":1253.3},{"$f":"'2022 Legal Max'!AH228","v":0},null,null,{"$f":"'2022 Legal Max'!BA228","v":"A"}]
[443,"Ford","Dodge City ",{"$f":"'2022 Legal Max'!T229","v":159.5},"Yes",{"$f":"'2022 Legal Max'!BA229","v":"A"},491,"Yes",null,null,null,"D0443","Ford","Dodge City ",{"$f":"'Preliminary SO66'!AH228","v":11217.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A628, \"=\" & L228,'PreliminaryHD AR - School Level'!$M$7:M628)","v":0},{"$f":"'2022 Legal Max'!AU229","v":11257.9},{"$f":"'2022 Legal Max'!AH229","v":452.6},null,null,{"$f":"'2022 Legal Max'!BA229","v":"A"}]
[444,"Rice","Little River ",{"$f":"'2022 Legal Max'!T230","v":6},"Yes",{"$f":"'2022 Legal Max'!BA230","v":"A"},492,"Yes",null,null,null,"D0444","Rice","Little River ",{"$f":"'Preliminary SO66'!AH229","v":512.29999999999995},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A629, \"=\" & L229,'PreliminaryHD AR - School Level'!$M$7:M629)","v":0},{"$f":"'2022 Legal Max'!AU230","v":510.3},{"$f":"'2022 Legal Max'!AH230","v":0},null,null,{"$f":"'2022 Legal Max'!BA230","v":"A"}]
[445,"Montgomery","Coffeyville ",{"$f":"'2022 Legal Max'!T231","v":48},"Yes",{"$f":"'2022 Legal Max'!BA231","v":"A"},493,"Yes",null,null,null,"D0445","Montgomery","Coffeyville ",{"$f":"'Preliminary SO66'!AH230","v":2624.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A630, \"=\" & L230,'PreliminaryHD AR - School Level'!$M$7:M630)","v":0},{"$f":"'2022 Legal Max'!AU231","v":2619.6999999999998},{"$f":"'2022 Legal Max'!AH231","v":121.1},null,null,{"$f":"'2022 Legal Max'!BA231","v":"A"}]
[446,"Montgomery","Independence ",{"$f":"'2022 Legal Max'!T232","v":24.5},"Yes",{"$f":"'2022 Legal Max'!BA232","v":"A"},494,"Yes",null,null,null,"D0446","Montgomery","Independence ",{"$f":"'Preliminary SO66'!AH231","v":2741.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A631, \"=\" & L231,'PreliminaryHD AR - School Level'!$M$7:M631)","v":0},{"$f":"'2022 Legal Max'!AU232","v":2734.8},{"$f":"'2022 Legal Max'!AH232","v":82.1},null,null,{"$f":"'2022 Legal Max'!BA232","v":"A"}]
[447,"Montgomery","Cherryvale ",{"$f":"'2022 Legal Max'!T233","v":7.5},"Yes",{"$f":"'2022 Legal Max'!BA233","v":"A"},495,"Yes",null,null,null,"D0447","Montgomery","Cherryvale ",{"$f":"'Preliminary SO66'!AH232","v":1269.9000000000001},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A632, \"=\" & L232,'PreliminaryHD AR - School Level'!$M$7:M632)","v":0},{"$f":"'2022 Legal Max'!AU233","v":1253.4000000000001},{"$f":"'2022 Legal Max'!AH233","v":30.3},null,null,{"$f":"'2022 Legal Max'!BA233","v":"A"}]
[448,"McPherson","Inman ",{"$f":"'2022 Legal Max'!T234","v":6},"Yes",{"$f":"'2022 Legal Max'!BA234","v":"A"},497,"Yes",null,null,null,"D0448","McPherson","Inman ",{"$f":"'Preliminary SO66'!AH233","v":641.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A633, \"=\" & L233,'PreliminaryHD AR - School Level'!$M$7:M633)","v":0},{"$f":"'2022 Legal Max'!AU234","v":646.1},{"$f":"'2022 Legal Max'!AH234","v":0},null,null,{"$f":"'2022 Legal Max'!BA234","v":"A"}]
[449,"Leavenworth","Easton ",{"$f":"'2022 Legal Max'!T235","v":9},"Yes",{"$f":"'2022 Legal Max'!BA235","v":"A"},498,"Yes",null,null,null,"D0449","Leavenworth","Easton ",{"$f":"'Preliminary SO66'!AH234","v":993.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A634, \"=\" & L234,'PreliminaryHD AR - School Level'!$M$7:M634)","v":0},{"$f":"'2022 Legal Max'!AU235","v":988.2},{"$f":"'2022 Legal Max'!AH235","v":0},null,null,{"$f":"'2022 Legal Max'!BA235","v":"A"}]
[450,"Shawnee","Shawnee Heights ",{"$f":"'2022 Legal Max'!T236","v":20},"Yes",{"$f":"'2022 Legal Max'!BA236","v":"A"},499,"Yes",null,null,null,"D0450","Shawnee","Shawnee Heights ",{"$f":"'Preliminary SO66'!AH235","v":4589},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A635, \"=\" & L235,'PreliminaryHD AR - School Level'!$M$7:M635)","v":0},{"$f":"'2022 Legal Max'!AU236","v":4574.3999999999996},{"$f":"'2022 Legal Max'!AH236","v":0},null,null,{"$f":"'2022 Legal Max'!BA236","v":"A"}]
[452,"Stanton","Stanton County ",{"$f":"'2022 Legal Max'!T237","v":5},"Yes",{"$f":"'2022 Legal Max'!BA237","v":"A"},500,"Yes",null,null,null,"D0452","Stanton","Stanton County ",{"$f":"'Preliminary SO66'!AH236","v":795.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A636, \"=\" & L236,'PreliminaryHD AR - School Level'!$M$7:M636)","v":0},{"$f":"'2022 Legal Max'!AU237","v":803.6},{"$f":"'2022 Legal Max'!AH237","v":4.0999999999999996},null,null,{"$f":"'2022 Legal Max'!BA237","v":"A"}]
[453,"Leavenworth","Leavenworth ",{"$f":"'2022 Legal Max'!T238","v":40.5},"Yes",{"$f":"'2022 Legal Max'!BA238","v":"A"},501,"Yes",null,null,null,"D0453","Leavenworth","Leavenworth ",{"$f":"'Preliminary SO66'!AH237","v":4595.1000000000004},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A637, \"=\" & L237,'PreliminaryHD AR - School Level'!$M$7:M637)","v":0},{"$f":"'2022 Legal Max'!AU238","v":4575.3999999999996},{"$f":"'2022 Legal Max'!AH238","v":59.2},null,null,{"$f":"'2022 Legal Max'!BA238","v":"A"}]
[454,"Osage","Burlingame Public School ",{"$f":"'2022 Legal Max'!T239","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA239","v":"A"},502,"Yes",null,null,null,"D0454","Osage","Burlingame Public School ",{"$f":"'Preliminary SO66'!AH238","v":492},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A638, \"=\" & L238,'PreliminaryHD AR - School Level'!$M$7:M638)","v":0},{"$f":"'2022 Legal Max'!AU239","v":488.4},{"$f":"'2022 Legal Max'!AH239","v":1.4},null,null,{"$f":"'2022 Legal Max'!BA239","v":"A"}]
[456,"Osage","Marais Des Cygnes Valley ",{"$f":"'2022 Legal Max'!T240","v":1.5},"Yes",{"$f":"'2022 Legal Max'!BA240","v":"A"},503,"Yes",null,null,null,"D0456","Osage","Marais Des Cygnes Valley ",{"$f":"'Preliminary SO66'!AH239","v":449.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A639, \"=\" & L239,'PreliminaryHD AR - School Level'!$M$7:M639)","v":0},{"$f":"'2022 Legal Max'!AU240","v":443.4},{"$f":"'2022 Legal Max'!AH240","v":1.1000000000000001},null,null,{"$f":"'2022 Legal Max'!BA240","v":"A"}]
[457,"Finney","Garden City ",{"$f":"'2022 Legal Max'!T241","v":114},"Yes",{"$f":"'2022 Legal Max'!BA241","v":"A"},504,"Yes",null,null,null,"D0457","Finney","Garden City ",{"$f":"'Preliminary SO66'!AH240","v":10254.799999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A640, \"=\" & L240,'PreliminaryHD AR - School Level'!$M$7:M640)","v":0},{"$f":"'2022 Legal Max'!AU241","v":10145.799999999999},{"$f":"'2022 Legal Max'!AH241","v":239},null,null,{"$f":"'2022 Legal Max'!BA241","v":"A"}]
[458,"Leavenworth","Basehor-Linwood ",{"$f":"'2022 Legal Max'!T242","v":6},"Yes",{"$f":"'2022 Legal Max'!BA242","v":"A"},505,"Yes",null,null,null,"D0458","Leavenworth","Basehor-Linwood ",{"$f":"'Preliminary SO66'!AH241","v":3051.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A641, \"=\" & L241,'PreliminaryHD AR - School Level'!$M$7:M641)","v":0},{"$f":"'2022 Legal Max'!AU242","v":3035.7},{"$f":"'2022 Legal Max'!AH242","v":0},null,null,{"$f":"'2022 Legal Max'!BA242","v":"A"}]
[459,"Ford","Bucklin ",{"$f":"'2022 Legal Max'!T243","v":3.5},"Yes",{"$f":"'2022 Legal Max'!BA243","v":"A"},506,"Yes",null,null,null,"D0459","Ford","Bucklin ",{"$f":"'Preliminary SO66'!AH242","v":467.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A642, \"=\" & L242,'PreliminaryHD AR - School Level'!$M$7:M642)","v":0},{"$f":"'2022 Legal Max'!AU243","v":466},{"$f":"'2022 Legal Max'!AH243","v":4.7},null,null,{"$f":"'2022 Legal Max'!BA243","v":"A"}]
[460,"Harvey","Hesston ",{"$f":"'2022 Legal Max'!T244","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA244","v":"A"},507,"Yes",null,null,null,"D0460","Harvey","Hesston ",{"$f":"'Preliminary SO66'!AH243","v":1215.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A643, \"=\" & L243,'PreliminaryHD AR - School Level'!$M$7:M643)","v":0},{"$f":"'2022 Legal Max'!AU244","v":1202.5999999999999},{"$f":"'2022 Legal Max'!AH244","v":0},null,null,{"$f":"'2022 Legal Max'!BA244","v":"A"}]
[461,"Wilson","Neodesha ",{"$f":"'2022 Legal Max'!T245","v":7},"Yes",{"$f":"'2022 Legal Max'!BA245","v":"A"},508,"Yes",null,null,null,"D0461","Wilson","Neodesha ",{"$f":"'Preliminary SO66'!AH244","v":1099.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A644, \"=\" & L244,'PreliminaryHD AR - School Level'!$M$7:M644)","v":0},{"$f":"'2022 Legal Max'!AU245","v":1098.3},{"$f":"'2022 Legal Max'!AH245","v":8.6999999999999993},null,null,{"$f":"'2022 Legal Max'!BA245","v":"A"}]
[462,"Cowley","Central ",{"$f":"'2022 Legal Max'!T246","v":9.5},"Yes",{"$f":"'2022 Legal Max'!BA246","v":"A"},509,"Yes",null,null,null,"D0462","Cowley","Central ",{"$f":"'Preliminary SO66'!AH245","v":571.70000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A645, \"=\" & L245,'PreliminaryHD AR - School Level'!$M$7:M645)","v":0},{"$f":"'2022 Legal Max'!AU246","v":574.79999999999995},{"$f":"'2022 Legal Max'!AH246","v":7.4},null,null,{"$f":"'2022 Legal Max'!BA246","v":"A"}]
[463,"Cowley","Udall ",{"$f":"'2022 Legal Max'!T247","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA247","v":"A"},511,"Yes",null,null,null,"D0463","Cowley","Udall ",{"$f":"'Preliminary SO66'!AH246","v":591.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A646, \"=\" & L246,'PreliminaryHD AR - School Level'!$M$7:M646)","v":0},{"$f":"'2022 Legal Max'!AU247","v":591},{"$f":"'2022 Legal Max'!AH247","v":0.5},null,null,{"$f":"'2022 Legal Max'!BA247","v":"A"}]
[464,"Leavenworth","Tonganoxie ",{"$f":"'2022 Legal Max'!T248","v":6.5},"Yes",{"$f":"'2022 Legal Max'!BA248","v":"A"},512,"Yes",null,null,null,"D0464","Leavenworth","Tonganoxie ",{"$f":"'Preliminary SO66'!AH247","v":2303.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A647, \"=\" & L247,'PreliminaryHD AR - School Level'!$M$7:M647)","v":0},{"$f":"'2022 Legal Max'!AU248","v":2293.5},{"$f":"'2022 Legal Max'!AH248","v":0},null,null,{"$f":"'2022 Legal Max'!BA248","v":"A"}]
[465,"Cowley","Winfield ",{"$f":"'2022 Legal Max'!T249","v":30},"Yes",{"$f":"'2022 Legal Max'!BA249","v":"A"},null,null,null,null,null,"D0465","Cowley","Winfield ",{"$f":"'Preliminary SO66'!AH248","v":3164.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A648, \"=\" & L248,'PreliminaryHD AR - School Level'!$M$7:M648)","v":0},{"$f":"'2022 Legal Max'!AU249","v":3065.4},{"$f":"'2022 Legal Max'!AH249","v":78.099999999999994},null,null,{"$f":"'2022 Legal Max'!BA249","v":"A"}]
[466,"Scott","Scott County ",{"$f":"'2022 Legal Max'!T250","v":5.5},"Yes",{"$f":"'2022 Legal Max'!BA250","v":"A"},null,null,null,null,null,"D0466","Scott","Scott County ",{"$f":"'Preliminary SO66'!AH249","v":1477.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A649, \"=\" & L249,'PreliminaryHD AR - School Level'!$M$7:M649)","v":0},{"$f":"'2022 Legal Max'!AU250","v":1457.1},{"$f":"'2022 Legal Max'!AH250","v":0},null,null,{"$f":"'2022 Legal Max'!BA250","v":"A"}]
[467,"Wichita","Leoti ",{"$f":"'2022 Legal Max'!T251","v":2.5},"Yes",{"$f":"'2022 Legal Max'!BA251","v":"A"},null,null,null,null,null,"D0467","Wichita","Leoti ",{"$f":"'Preliminary SO66'!AH250","v":678.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A650, \"=\" & L250,'PreliminaryHD AR - School Level'!$M$7:M650)","v":0},{"$f":"'2022 Legal Max'!AU251","v":678.5},{"$f":"'2022 Legal Max'!AH251","v":0},null,null,{"$f":"'2022 Legal Max'!BA251","v":"A"}]
[468,"Lane","Healy Public Schools ",{"$f":"'2022 Legal Max'!T252","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA252","v":"A"},null,null,null,null,null,"D0468","Lane","Healy Public Schools ",{"$f":"'Preliminary SO66'!AH251","v":112.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A651, \"=\" & L251,'PreliminaryHD AR - School Level'!$M$7:M651)","v":0},{"$f":"'2022 Legal Max'!AU252","v":109.8},{"$f":"'2022 Legal Max'!AH252","v":3.1},null,null,{"$f":"'2022 Legal Max'!BA252","v":"A"}]
[469,"Leavenworth","Lansing ",{"$f":"'2022 Legal Max'!T253","v":8.5},"Yes",{"$f":"'2022 Legal Max'!BA253","v":"A"},null,null,null,null,null,"D0469","Leavenworth","Lansing ",{"$f":"'Preliminary SO66'!AH252","v":3147.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A652, \"=\" & L252,'PreliminaryHD AR - School Level'!$M$7:M652)","v":0},{"$f":"'2022 Legal Max'!AU253","v":3129.5},{"$f":"'2022 Legal Max'!AH253","v":0},null,null,{"$f":"'2022 Legal Max'!BA253","v":"A"}]
[470,"Cowley","Arkansas City ",{"$f":"'2022 Legal Max'!T254","v":42},"Yes",{"$f":"'2022 Legal Max'!BA254","v":"A"},null,null,null,null,null,"D0470","Cowley","Arkansas City ",{"$f":"'Preliminary SO66'!AH253","v":4087.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A653, \"=\" & L253,'PreliminaryHD AR - School Level'!$M$7:M653)","v":0},{"$f":"'2022 Legal Max'!AU254","v":4095.4},{"$f":"'2022 Legal Max'!AH254","v":146.69999999999999},null,null,{"$f":"'2022 Legal Max'!BA254","v":"A"}]
[471,"Cowley","Dexter ",{"$f":"'2022 Legal Max'!T255","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA255","v":"A"},null,null,null,null,null,"D0471","Cowley","Dexter ",{"$f":"'Preliminary SO66'!AH254","v":448.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A654, \"=\" & L254,'PreliminaryHD AR - School Level'!$M$7:M654)","v":0},{"$f":"'2022 Legal Max'!AU255","v":445.4},{"$f":"'2022 Legal Max'!AH255","v":0},null,null,{"$f":"'2022 Legal Max'!BA255","v":"A"}]
[473,"Dickinson","Chapman ",{"$f":"'2022 Legal Max'!T256","v":0},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA256","v":"A"},null,null,null,null,null,"D0473","Dickinson","Chapman ",{"$f":"'Preliminary SO66'!AH255","v":1595},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A655, \"=\" & L255,'PreliminaryHD AR - School Level'!$M$7:M655)","v":0},{"$f":"'2022 Legal Max'!AU256","v":1576.9},{"$f":"'2022 Legal Max'!AH256","v":3.9},null,null,{"$f":"'2022 Legal Max'!BA256","v":"A"}]
[474,"Kiowa","Haviland ",{"$f":"'2022 Legal Max'!T257","v":1},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA257","v":"A"},null,null,null,null,null,"D0474","Kiowa","Haviland ",{"$f":"'Preliminary SO66'!AH256","v":259.39999999999998},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A656, \"=\" & L256,'PreliminaryHD AR - School Level'!$M$7:M656)","v":0},{"$f":"'2022 Legal Max'!AU257","v":259.39999999999998},{"$f":"'2022 Legal Max'!AH257","v":0},null,null,{"$f":"'2022 Legal Max'!BA257","v":"A"}]
[475,"Geary","Geary County Schools ",{"$f":"'2022 Legal Max'!T258","v":125.5},"Yes",{"$f":"'2022 Legal Max'!BA258","v":"A"},null,null,null,null,null,"D0475","Geary","Geary County Schools ",{"$f":"'Preliminary SO66'!AH257","v":9483.7999999999993},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A657, \"=\" & L257,'PreliminaryHD AR - School Level'!$M$7:M657)","v":0},{"$f":"'2022 Legal Max'!AU258","v":9458.2999999999993},{"$f":"'2022 Legal Max'!AH258","v":81.099999999999994},null,null,{"$f":"'2022 Legal Max'!BA258","v":"A"}]
[476,"Gray","Copeland ",{"$f":"'2022 Legal Max'!T259","v":1.5},"Yes",{"$f":"'2022 Legal Max'!BA259","v":"A"},null,null,null,null,null,"D0476","Gray","Copeland ",{"$f":"'Preliminary SO66'!AH258","v":249.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A658, \"=\" & L258,'PreliminaryHD AR - School Level'!$M$7:M658)","v":0},{"$f":"'2022 Legal Max'!AU259","v":241.9},{"$f":"'2022 Legal Max'!AH259","v":0.4},null,null,{"$f":"'2022 Legal Max'!BA259","v":"A"}]
[477,"Gray","Ingalls ",{"$f":"'2022 Legal Max'!T260","v":3},"Yes",{"$f":"'2022 Legal Max'!BA260","v":"A"},null,null,null,null,null,"D0477","Gray","Ingalls ",{"$f":"'Preliminary SO66'!AH259","v":439.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A659, \"=\" & L259,'PreliminaryHD AR - School Level'!$M$7:M659)","v":0},{"$f":"'2022 Legal Max'!AU260","v":437.5},{"$f":"'2022 Legal Max'!AH260","v":0},null,null,{"$f":"'2022 Legal Max'!BA260","v":"A"}]
[479,"Anderson","Crest ",{"$f":"'2022 Legal Max'!T261","v":5},"Yes",{"$f":"'2022 Legal Max'!BA261","v":"A"},null,null,null,null,null,"D0479","Anderson","Crest ",{"$f":"'Preliminary SO66'!AH260","v":475},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A660, \"=\" & L260,'PreliminaryHD AR - School Level'!$M$7:M660)","v":0},{"$f":"'2022 Legal Max'!AU261","v":474.9},{"$f":"'2022 Legal Max'!AH261","v":3.8},null,null,{"$f":"'2022 Legal Max'!BA261","v":"A"}]
[480,"Seward","Liberal ",{"$f":"'2022 Legal Max'!T262","v":63.5},{"$f":"VLOOKUP(A261,$G$4:$H$299,2,FALSE)","v":"Yes"},{"$f":"'2022 Legal Max'!BA262","v":"A"},null,null,null,null,null,"D0480","Seward","Liberal ",{"$f":"'Preliminary SO66'!AH261","v":6990.5},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A661, \"=\" & L261,'PreliminaryHD AR - School Level'!$M$7:M661)","v":0},{"$f":"'2022 Legal Max'!AU262","v":6958.6},{"$f":"'2022 Legal Max'!AH262","v":288.8},null,null,{"$f":"'2022 Legal Max'!BA262","v":"A"}]
[481,"Dickinson","Rural Vista ",{"$f":"'2022 Legal Max'!T263","v":5.5},"Yes",{"$f":"'2022 Legal Max'!BA263","v":"A"},null,null,null,null,null,"D0481","Dickinson","Rural Vista ",{"$f":"'Preliminary SO66'!AH262","v":485.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A662, \"=\" & L262,'PreliminaryHD AR - School Level'!$M$7:M662)","v":0},{"$f":"'2022 Legal Max'!AU263","v":485.4},{"$f":"'2022 Legal Max'!AH263","v":0},null,null,{"$f":"'2022 Legal Max'!BA263","v":"A"}]
[482,"Lane","Dighton ",{"$f":"'2022 Legal Max'!T264","v":1.5},"Yes",{"$f":"'2022 Legal Max'!BA264","v":"A"},null,null,null,null,null,"D0482","Lane","Dighton ",{"$f":"'Preliminary SO66'!AH263","v":443.3},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A663, \"=\" & L263,'PreliminaryHD AR - School Level'!$M$7:M663)","v":0},{"$f":"'2022 Legal Max'!AU264","v":436.9},{"$f":"'2022 Legal Max'!AH264","v":0},null,null,{"$f":"'2022 Legal Max'!BA264","v":"A"}]
[483,"Seward","Kismet-Plains ",{"$f":"'2022 Legal Max'!T265","v":8.5},"Yes",{"$f":"'2022 Legal Max'!BA265","v":"A"},null,null,null,null,null,"D0483","Seward","Kismet-Plains ",{"$f":"'Preliminary SO66'!AH264","v":1262.9000000000001},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A664, \"=\" & L264,'PreliminaryHD AR - School Level'!$M$7:M664)","v":0},{"$f":"'2022 Legal Max'!AU265","v":1233.9000000000001},{"$f":"'2022 Legal Max'!AH265","v":21.9},null,null,{"$f":"'2022 Legal Max'!BA265","v":"A"}]
[484,"Wilson","Fredonia ",{"$f":"'2022 Legal Max'!T266","v":10},"Yes",{"$f":"'2022 Legal Max'!BA266","v":"A"},null,null,null,null,null,"D0484","Wilson","Fredonia ",{"$f":"'Preliminary SO66'!AH265","v":1124.4000000000001},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A665, \"=\" & L265,'PreliminaryHD AR - School Level'!$M$7:M665)","v":0},{"$f":"'2022 Legal Max'!AU266","v":1102.8},{"$f":"'2022 Legal Max'!AH266","v":2.6},null,null,{"$f":"'2022 Legal Max'!BA266","v":"A"}]
[487,"Dickinson","Herington ",{"$f":"'2022 Legal Max'!T267","v":11},"Yes",{"$f":"'2022 Legal Max'!BA267","v":"A"},null,null,null,null,null,"D0487","Dickinson","Herington ",{"$f":"'Preliminary SO66'!AH266","v":761.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A666, \"=\" & L266,'PreliminaryHD AR - School Level'!$M$7:M666)","v":0},{"$f":"'2022 Legal Max'!AU267","v":752.8},{"$f":"'2022 Legal Max'!AH267","v":22.2},null,null,{"$f":"'2022 Legal Max'!BA267","v":"A"}]
[489,"Ellis","Hays ",{"$f":"'2022 Legal Max'!T268","v":30},"Yes",{"$f":"'2022 Legal Max'!BA268","v":"A"},null,null,null,null,null,"D0489","Ellis","Hays ",{"$f":"'Preliminary SO66'!AH267","v":3890.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A667, \"=\" & L267,'PreliminaryHD AR - School Level'!$M$7:M667)","v":0},{"$f":"'2022 Legal Max'!AU268","v":3902.2},{"$f":"'2022 Legal Max'!AH268","v":5.6},null,null,{"$f":"'2022 Legal Max'!BA268","v":"A"}]
[490,"Butler","El Dorado ",{"$f":"'2022 Legal Max'!T269","v":23},"Yes",{"$f":"'2022 Legal Max'!BA269","v":"A"},null,null,null,null,null,"D0490","Butler","El Dorado ",{"$f":"'Preliminary SO66'!AH268","v":2521.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A668, \"=\" & L268,'PreliminaryHD AR - School Level'!$M$7:M668)","v":0},{"$f":"'2022 Legal Max'!AU269","v":2522},{"$f":"'2022 Legal Max'!AH269","v":59.5},null,null,{"$f":"'2022 Legal Max'!BA269","v":"A"}]
[491,"Douglas","Eudora ",{"$f":"'2022 Legal Max'!T270","v":8},"Yes",{"$f":"'2022 Legal Max'!BA270","v":"A"},null,null,null,null,null,"D0491","Douglas","Eudora ",{"$f":"'Preliminary SO66'!AH269","v":1981.9},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A669, \"=\" & L269,'PreliminaryHD AR - School Level'!$M$7:M669)","v":0},{"$f":"'2022 Legal Max'!AU270","v":1980.2},{"$f":"'2022 Legal Max'!AH270","v":0},null,null,{"$f":"'2022 Legal Max'!BA270","v":"A"}]
[492,"Butler","Flinthills ",{"$f":"'2022 Legal Max'!T271","v":2.5},"Yes",{"$f":"'2022 Legal Max'!BA271","v":"A"},null,null,null,null,null,"D0492","Butler","Flinthills ",{"$f":"'Preliminary SO66'!AH270","v":545.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A670, \"=\" & L270,'PreliminaryHD AR - School Level'!$M$7:M670)","v":0},{"$f":"'2022 Legal Max'!AU271","v":540.70000000000005},{"$f":"'2022 Legal Max'!AH271","v":5.6},null,null,{"$f":"'2022 Legal Max'!BA271","v":"A"}]
[493,"Cherokee","Columbus ",{"$f":"'2022 Legal Max'!T272","v":11},"Yes",{"$f":"'2022 Legal Max'!BA272","v":"A"},null,null,null,null,null,"D0493","Cherokee","Columbus ",{"$f":"'Preliminary SO66'!AH271","v":1461.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A671, \"=\" & L271,'PreliminaryHD AR - School Level'!$M$7:M671)","v":0},{"$f":"'2022 Legal Max'!AU272","v":1447.6},{"$f":"'2022 Legal Max'!AH272","v":16.8},null,null,{"$f":"'2022 Legal Max'!BA272","v":"A"}]
[494,"Hamilton","Syracuse ",{"$f":"'2022 Legal Max'!T273","v":8.5},"Yes",{"$f":"'2022 Legal Max'!BA273","v":"A"},null,null,null,null,null,"D0494","Hamilton","Syracuse ",{"$f":"'Preliminary SO66'!AH272","v":1115.5999999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A672, \"=\" & L272,'PreliminaryHD AR - School Level'!$M$7:M672)","v":0},{"$f":"'2022 Legal Max'!AU273","v":1106.2},{"$f":"'2022 Legal Max'!AH273","v":29.9},null,null,{"$f":"'2022 Legal Max'!BA273","v":"A"}]
[495,"Pawnee","Ft Larned ",{"$f":"'2022 Legal Max'!T274","v":24},"Yes",{"$f":"'2022 Legal Max'!BA274","v":"A"},null,null,null,null,null,"D0495","Pawnee","Ft Larned ",{"$f":"'Preliminary SO66'!AH273","v":1322},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A673, \"=\" & L273,'PreliminaryHD AR - School Level'!$M$7:M673)","v":0},{"$f":"'2022 Legal Max'!AU274","v":1332.2},{"$f":"'2022 Legal Max'!AH274","v":15.4},null,null,{"$f":"'2022 Legal Max'!BA274","v":"A"}]
[496,"Pawnee","Pawnee Heights ",{"$f":"'2022 Legal Max'!T275","v":2},{"$error":"#N/A"},{"$f":"'2022 Legal Max'!BA275","v":"A"},null,null,null,null,null,"D0496","Pawnee","Pawnee Heights ",{"$f":"'Preliminary SO66'!AH274","v":326.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A674, \"=\" & L274,'PreliminaryHD AR - School Level'!$M$7:M674)","v":0},{"$f":"'2022 Legal Max'!AU275","v":323.7},{"$f":"'2022 Legal Max'!AH275","v":7.1},null,null,{"$f":"'2022 Legal Max'!BA275","v":"A"}]
[497,"Douglas","Lawrence ",{"$f":"'2022 Legal Max'!T276","v":22.5},"Yes",{"$f":"'2022 Legal Max'!BA276","v":"A"},null,null,null,null,null,"D0497","Douglas","Lawrence ",{"$f":"'Preliminary SO66'!AH275","v":13298.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A675, \"=\" & L275,'PreliminaryHD AR - School Level'!$M$7:M675)","v":0},{"$f":"'2022 Legal Max'!AU276","v":13192.9},{"$f":"'2022 Legal Max'!AH276","v":6.7},null,null,{"$f":"'2022 Legal Max'!BA276","v":"A"}]
[498,"Marshall","Valley Heights ",{"$f":"'2022 Legal Max'!T277","v":2.5},"Yes",{"$f":"'2022 Legal Max'!BA277","v":"A"},null,null,null,null,null,"D0498","Marshall","Valley Heights ",{"$f":"'Preliminary SO66'!AH276","v":737.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A676, \"=\" & L276,'PreliminaryHD AR - School Level'!$M$7:M676)","v":0},{"$f":"'2022 Legal Max'!AU277","v":725.5},{"$f":"'2022 Legal Max'!AH277","v":0},null,null,{"$f":"'2022 Legal Max'!BA277","v":"A"}]
[499,"Cherokee","Galena ",{"$f":"'2022 Legal Max'!T278","v":8.3000000000000007},"Yes",{"$f":"'2022 Legal Max'!BA278","v":"A"},null,null,null,null,null,"D0499","Cherokee","Galena ",{"$f":"'Preliminary SO66'!AH277","v":1311.2},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A677, \"=\" & L277,'PreliminaryHD AR - School Level'!$M$7:M677)","v":0},{"$f":"'2022 Legal Max'!AU278","v":1307.0999999999999},{"$f":"'2022 Legal Max'!AH278","v":29.2},null,null,{"$f":"'2022 Legal Max'!BA278","v":"A"}]
[500,"Wyandotte","Kansas City ",{"$f":"'2022 Legal Max'!T279","v":261},"Yes",{"$f":"'2022 Legal Max'!BA279","v":"A"},null,null,null,null,null,"D0500","Wyandotte","Kansas City ",{"$f":"'Preliminary SO66'!AH278","v":34268.400000000001},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A678, \"=\" & L278,'PreliminaryHD AR - School Level'!$M$7:M678)","v":0},{"$f":"'2022 Legal Max'!AU279","v":33731},{"$f":"'2022 Legal Max'!AH279","v":1508.1},null,null,{"$f":"'2022 Legal Max'!BA279","v":"A"}]
[501,"Shawnee","Topeka Public Schools ",{"$f":"'2022 Legal Max'!T280","v":216},"Yes",{"$f":"'2022 Legal Max'!BA280","v":"A"},null,null,null,null,null,"D0501","Shawnee","Topeka Public Schools ",{"$f":"'Preliminary SO66'!AH279","v":17523.7},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A679, \"=\" & L279,'PreliminaryHD AR - School Level'!$M$7:M679)","v":0},{"$f":"'2022 Legal Max'!AU280","v":17695.099999999999},{"$f":"'2022 Legal Max'!AH280","v":616},null,null,{"$f":"'2022 Legal Max'!BA280","v":"A"}]
[502,"Edwards","Lewis ",{"$f":"'2022 Legal Max'!T281","v":1},"Yes",{"$f":"'2022 Legal Max'!BA281","v":"A"},null,null,null,null,null,"D0502","Edwards","Lewis ",{"$f":"'Preliminary SO66'!AH280","v":271},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A680, \"=\" & L280,'PreliminaryHD AR - School Level'!$M$7:M680)","v":0},{"$f":"'2022 Legal Max'!AU281","v":270.60000000000002},{"$f":"'2022 Legal Max'!AH281","v":1.7},null,null,{"$f":"'2022 Legal Max'!BA281","v":"A"}]
[503,"Labette","Parsons ",{"$f":"'2022 Legal Max'!T282","v":29},"Yes",{"$f":"'2022 Legal Max'!BA282","v":"A"},null,null,null,null,null,"D0503","Labette","Parsons ",{"$f":"'Preliminary SO66'!AH281","v":1942.8},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A681, \"=\" & L281,'PreliminaryHD AR - School Level'!$M$7:M681)","v":0},{"$f":"'2022 Legal Max'!AU282","v":1952.4},{"$f":"'2022 Legal Max'!AH282","v":76.599999999999994},null,null,{"$f":"'2022 Legal Max'!BA282","v":"A"}]
[504,"Labette","Oswego ",{"$f":"'2022 Legal Max'!T283","v":2},"Yes",{"$f":"'2022 Legal Max'!BA283","v":"A"},null,null,null,null,null,"D0504","Labette","Oswego ",{"$f":"'Preliminary SO66'!AH282","v":731.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A682, \"=\" & L282,'PreliminaryHD AR - School Level'!$M$7:M682)","v":0},{"$f":"'2022 Legal Max'!AU283","v":729.5},{"$f":"'2022 Legal Max'!AH283","v":3.3},null,null,{"$f":"'2022 Legal Max'!BA283","v":"A"}]
[505,"Labette","Chetopa-St. Paul ",{"$f":"'2022 Legal Max'!T284","v":6},"Yes",{"$f":"'2022 Legal Max'!BA284","v":"A"},null,null,null,null,null,"D0505","Labette","Chetopa-St. Paul ",{"$f":"'Preliminary SO66'!AH283","v":685.6},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A683, \"=\" & L283,'PreliminaryHD AR - School Level'!$M$7:M683)","v":0},{"$f":"'2022 Legal Max'!AU284","v":683.2},{"$f":"'2022 Legal Max'!AH284","v":10.3},null,null,{"$f":"'2022 Legal Max'!BA284","v":"A"}]
[506,"Labette","Labette County ",{"$f":"'2022 Legal Max'!T285","v":16},"Yes",{"$f":"'2022 Legal Max'!BA285","v":"A"},null,null,null,null,null,"D0506","Labette","Labette County ",{"$f":"'Preliminary SO66'!AH284","v":2079.8000000000002},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A684, \"=\" & L284,'PreliminaryHD AR - School Level'!$M$7:M684)","v":0},{"$f":"'2022 Legal Max'!AU285","v":2084.6},{"$f":"'2022 Legal Max'!AH285","v":13.8},null,null,{"$f":"'2022 Legal Max'!BA285","v":"A"}]
[507,"Haskell","Satanta ",{"$f":"'2022 Legal Max'!T286","v":4.5},"Yes",{"$f":"'2022 Legal Max'!BA286","v":"A"},null,null,null,null,null,"D0507","Haskell","Satanta ",{"$f":"'Preliminary SO66'!AH285","v":533.70000000000005},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A685, \"=\" & L285,'PreliminaryHD AR - School Level'!$M$7:M685)","v":0},{"$f":"'2022 Legal Max'!AU286","v":530.20000000000005},{"$f":"'2022 Legal Max'!AH286","v":5.7},null,null,{"$f":"'2022 Legal Max'!BA286","v":"A"}]
[508,"Cherokee","Baxter Springs ",{"$f":"'2022 Legal Max'!T287","v":10.5},"Yes",{"$f":"'2022 Legal Max'!BA287","v":"A"},null,null,null,null,null,"D0508","Cherokee","Baxter Springs ",{"$f":"'Preliminary SO66'!AH286","v":1395.1},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A686, \"=\" & L286,'PreliminaryHD AR - School Level'!$M$7:M686)","v":0},{"$f":"'2022 Legal Max'!AU287","v":1391.9},{"$f":"'2022 Legal Max'!AH287","v":40.4},null,null,{"$f":"'2022 Legal Max'!BA287","v":"A"}]
[509,"Sumner","South Haven ",{"$f":"'2022 Legal Max'!T288","v":1.3},"Yes",{"$f":"'2022 Legal Max'!BA288","v":"A"},null,null,null,null,null,"D0509","Sumner","South Haven ",{"$f":"'Preliminary SO66'!AH287","v":388},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A687, \"=\" & L287,'PreliminaryHD AR - School Level'!$M$7:M687)","v":0},{"$f":"'2022 Legal Max'!AU288","v":387.5},{"$f":"'2022 Legal Max'!AH288","v":0},null,null,{"$f":"'2022 Legal Max'!BA288","v":"A"}]
[511,"Harper","Attica ",{"$f":"'2022 Legal Max'!T289","v":2},"Yes",{"$f":"'2022 Legal Max'!BA289","v":"A"},null,null,null,null,null,"D0511","Harper","Attica ",{"$f":"'Preliminary SO66'!AH288","v":328.4},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A688, \"=\" & L288,'PreliminaryHD AR - School Level'!$M$7:M688)","v":0},{"$f":"'2022 Legal Max'!AU289","v":326.60000000000002},{"$f":"'2022 Legal Max'!AH289","v":0},null,null,{"$f":"'2022 Legal Max'!BA289","v":"A"}]
[512,"Johnson","Shawnee Mission Pub Sch",{"$f":"'2022 Legal Max'!T290","v":140},"Yes",{"$f":"'2022 Legal Max'!BA290","v":"A"},null,null,null,null,null,"D0512","Johnson","Shawnee Mission Pub Sch",{"$f":"'Preliminary SO66'!AH289","v":34385.599999999999},{"$f":"SUMIF('PreliminaryHD AR - School Level'!$A$7:A689, \"=\" & L289,'PreliminaryHD AR - School Level'!$M$7:M689)","v":0},{"$f":"'2022 Legal Max'!AU290","v":34274.6},{"$f":"'2022 Legal Max'!AH290","v":124.2},null,null,{"$f":"'2022 Legal Max'!BA290","v":"A"}]

{"sheet":"Notes","index":13,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
["1) D0402-S066 show 4.0 for FT Virtual. Axel is only pulling in 1.0 for FT Virtual. The 3 students are also KAMS students. When we process the Audit, should clear out the difference "]