{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Start here","My data","Totals"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":35,"comments":0,"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":"Start here","index":0,"n_rows":112,"n_cols":19,"rows_kept":112,"cut":false,"hidden":false,"merged":[[0,0,0,8],[0,9,0,18]]}
["Step-by-step instructions",null,null,null,null,null,null,null,null,"VisionSBA results: District overview"]
[]
[null,null,null,"Step 1: Provide spending and student categories",null,null,null,null,null,null,"Current average per-pupil spending across the district, in $ and %"]
[null,null,null,"Enter up to five categories where schools are allocated money",null,null,null,null,null,null,"Baseline per-pupil allocation",null,null,5782.1703645273465,null,1]
[null,null,null,"for a student type - for instance, Poverty or Special Ed:",null,null,null,null,null,null,"Poverty increment",null,null,2988.086049522497,null,0.51677585770455814]
[null,null,null,null,null,null,null,null,null,null,"ELL increment",null,null,1038.421031096563,null,0.17959018251470127]
[null,null,null,"Poverty",null,null," ",null,null,null,"Special Ed increment",null,null,6895.0840776310552,null,1.1924733522089299]
[null,null,null,"ELL",null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,"Special Ed",null,null,null,null,null,null,"",null,null,"",null,""]
[null,null,null,null,null,null,null,null,null,null,"Based on each school's mix of students and the current district average allocations"]
[null,null,null,null,null,null,null,null,null,null,"Ranked from most underfunded to most overfunded on a percentage basis"]
[null,null,null,null,null,null,null,null,null,null,"School",null,null,"Current spending",null,"Dollars over (under)",null,"Percent of average"]
[null,null,null,"Step 2: Enter district data",null,null,null,null,null,null,"Emerson Elementary",null,null,3111340.1399999997,null,-789724.94416430593,null,-0.30365743474905993,0.79756171016729338]
[null,null,null,"Fill in the \"My data\" sheet with student counts and dollar",null,null,null,null,null,null,"Seward Elementary",null,null,5709295,null,-1231404.2273430489,null,-0.26612683830727807,0.82258210779514795]
[null,null,null,"amounts for each school in the district. Then return here.",null,null,null,null,null,null,"Barton Open Elementary",null,null,4333134,null,-901434.53451292869,null,-0.25831198748364642,0.82779200834423572]
[null,null,null,null,null,null,null,null,null,null,"Northrop Elementary",null,null,2916300.7300000004,null,-563409.80834714184,null,-0.24286925685552607,0.83808716209631595]
[null,null,null,"Step 3: Compare current spending to district average allocation",null,null,null,null,null,null,"Loring Elementary",null,null,2911703.2199999997,null,-508852.91195919737,null,-0.22314481578222534,0.85123678947851644]
[null,null,null,null,null,null,null,null,null,null,"Windom School",null,null,2847254.84,null,-482447.84178407863,null,-0.2173382526419354,0.85510783157204306]
[null,null,null,null,null,null,null,null,null,null,"Anthony Middle School",null,null,5804423,null,-961505.8531777095,null,-0.21316493434440831,0.85789004377039446]
[null,null,null,null,null,null,null,null,null,null,"Nellie Stone Johnson Elementary",null,null,6625180.4100000001,null,-1045970.3601168646,null,-0.20452675057400738,0.86364883295066175]
[null,null,null,"Step 4: Create a custom student-based allocation model",null,null,null,null,null,null,"Hale Elementary",null,null,4001727.9999999995,null,-583357.32518036058,null,-0.19084399214230979,0.8727706719051268]
[null,null,null,null,null,null,null,null,null,null,"Whittier International",null,null,4957831,null,-715192.52056978736,null,-0.18910353129417873,0.87393097913721418]
[null,null,null,null,null,null,null,null,null,null,"Burroughs Elementary",null,null,4714966,null,-619765.58198527433,null,-0.17426338301953537,0.88382441132030976]
[null,null,null,null,null,null,null,null,null,null,"Waite Park Elementary",null,null,3490419.7600000002,null,-397197.43629610632,null,-0.15325484078314061,0.89783010614457293]
[null,null,null,"Step 5: Print VisionSBA results",null,null,null,null,null,null,"Bryn Mawr Elementary",null,null,3635876.5100000012,null,-400594.97632600972,null,-0.1488657770839219,0.90075614861071873]
[null,null,null,null,null,null,null,null,null,null,"Sheridan Elementary",null,null,5881192.2100000009,null,-608397.51825211756,null,-0.14062464895203347,0.90625023403197769]
[null,null,null,null,null,null,null,null,null,null,"Kenwood Elementary",null,null,3213884,null,-314525.75373149244,null,-0.13371140641993051,0.91085906238671299]
[null,null,null,null,null,null,null,null,null,null,"Pillsbury Elementary",null,null,5602130.0199999996,null,-543046.26795927156,null,-0.13255427733374509,0.91163048177750328]
[null,null,null,null,null,null,null,null,null,null,"Southwest Senior High",null,null,12075189,null,-1131169.5230308343,null,-0.12848010158040513,0.91434659894639658]
[null,null,null,null,null,null,null,null,null,null,"Marcy Open Elementary",null,null,4771661,null,-412315.71644039452,null,-0.11930485194873131,0.92046343203417913]
[null,null,null,null,null,null,null,null,null,null,"Ramsey Fine Arts Elementary",null,null,9277095,null,-789484.01949869469,null,-0.11763937152375475,0.92157375231749683]
[null,null,null,null,null,null,null,null,null,null,"Anishinabe Academy",null,null,2988228.79,null,-219468.97412267327,null,-0.10262920181136487,0.93158053212575676]
[null,null,null,null,null,null,null,null,null,null,"Lyndale Elementary",null,null,4347787.3899999997,null,-296373.468248141,null,-9.5724548727174674E-2,0.93618363418188355]
[null,null,null,null,null,null,null,null,null,null,"Field Elementary",null,null,3613100,null,-240336.42479487834,null,-9.3554063815003197E-2,0.9376306241233312]
[null,null,null,null,null," ",null,null,null,null,"Green Central Park Elementary",null,null,5275785.459999999,null,-285115.96543572284,null,-7.6907306106414886E-2,0.94872846259572341]
[null,null,null,null,null,null,null,null,null,null,"Armatage Elementary",null,null,3798766,null,-204902.49326484371,null,-7.6768029224774825E-2,0.94882131385015012]
[null,null,null,null,null,null,null,null,null,null,"Washburn Senior High",null,null,9455603.9999999981,null,-392888.45356239565,null,-5.9839887487594112E-2,0.96010674167493726]
[null,null,null,null,null,null,null,null,null,null,"Sanford Middle",null,null,5603067,null,-162006.58091073856,null,-4.2152084957035041E-2,0.97189861002864331]
[null,null,null,null,null,null,null,null,null,null,"Lake Harriet Upper School",null,null,4359709.9999999991,null,-121453.17884959094,null,-4.065457136982803E-2,0.97289695242011465]
[null,null,null,null,null,null,null,null,null,null,"Hall International",null,null,3924429.6899999995,null,-92408.167515840381,null,-3.450780344902532E-2,0.97699479770064979]
[null,null,null,null,null,null,null,null,null,null,"South Senior High",null,null,14761278.999999996,null,-335114.00058237463,null,-3.3297424149872801E-2,0.97780171723341813]
[null,null,null,null,null,null,null,null,null,null,"Andersen Community",null,null,11409139.459999999,null,-20314.650515217334,null,-2.666091965388917E-3,0.99822260535640739]
[null,null,null,null,null,null,null,null,null,null,"Lk Nokomis Comm-Keewaydin",null,null,2632773,null,9182.3636487750337,null,3.4999224046421418E-3,1.0034999224046421]
[null,null,null,null,null,null,null,null,null,null,"Hiawatha Elementary",null,null,2670395,null,41410.384691032115,null,1.5751474713808999E-2,1.015751474713809]
[null,null,null,null,null,null,null,null,null,null,"Henry Senior High",null,null,10843291.000000002,null,190253.80608524941,null,1.785911403688023E-2,1.0178591140368802]
[null,null,null,null,null,null,null,null,null,null,"Jenny Lind Elementary",null,null,4588686.8499999996,null,106678.40071662702,null,2.3801472470156515E-2,1.0238014724701565]
[null,null,null,null,null,null,null,null,null,null,"Bancroft Elementary",null,null,5113094.6399999997,null,207015.19808049034,null,4.2195647365933286E-2,1.0421956473659333]
[null,null,null,null,null,null,null,null,null,null,"Lk Nokomis Comm-Wenonah",null,null,2505341,null,103028.33978900313,null,4.2887148494631822E-2,1.0428871484946318]
[null,null,null,null,null,null,null,null,null,null,"Lucy Laney @ Cleveland Park",null,null,6540850.2199999988,null,306464.90884384885,null,4.9157197309483536E-2,1.0491571973094835]
[null,null,null,null,null,null,null,null,null,null,"Lake Harriet Lower Elementary",null,null,2692498,null,137622.00145967212,null,5.386641133984571E-2,1.0538664113398457]
[null,null,null,null,null,null,null,null,null,null,"Kenny Elementary",null,null,3094031.9999999995,null,160375.15901982179,null,5.4667320587583834E-2,1.0546673205875838]
[null,null,null,null,null,null,null,null,null,null,"Anwatin Middle School",null,null,5689693,null,395045.9446051158,null,7.461232835200815E-2,1.0746123283520082]
[null,null,null,null,null,null,null,null,null,null,"Northeast Middle",null,null,5308927.0000000009,null,376313.98532631528,null,7.6291001180681439E-2,1.0762910011806814]
[null,null,null,null,null,null,null,null,null,null,"Pratt Elementary",null,null,1864967.5100000002,null,137956.98847854999,null,7.9881961782730437E-2,1.0798819617827304]
[null,null,null,null,null,null,null,null,null,null,"Jefferson Elementary",null,null,7377864.540000001,null,569869.1284479145,null,8.3705862592230451E-2,1.0837058625922305]
[null,null,null,null,null,null,null,null,null,null,"Wellstone International High",null,null,1335614,null,122445.59190387861,null,0.10093041583240514,1.1009304158324051]
[null,null,null,null,null,null,null,null,null,null,"Sullivan Elementary",null,null,6602096.5899999999,null,606067.08772517834,null,0.1010780696618061,1.1010780696618061]
[null,null,null,null,null,null,null,null,null,null,"Olson Middle",null,null,4173641,null,493052.87651252979,null,0.13396035089233149,1.1339603508923315]
[null,null,null,null,null,null,null,null,null,null,"Hmong International Academy",null,null,4743556.46,null,600421.45794674708,null,0.14491959775609309,1.1449195977560931]
[null,null,null,null,null,null,null,null,null,null,"Bethune Elementary",null,null,4590455.9000000004,null,655012.28728177398,null,0.16643925100717039,1.1664392510071704]
[null,null,null,null,null,null,null,null,null,null,"Dowling Elementary",null,null,4703209,null,866545.10535108671,null,0.22585900906245082,1.2258590090624508]
[null,null,null,null,null,null,null,null,null,null,"Edison Senior High",null,null,10907358,null,2249533.9207366649,null,0.25982670705040123,1.2598267070504012]
[null,null,null,null,null,null,null,null,null,null,"Roosevelt Senior High",null,null,10316028,null,2305577.9315771116,null,0.28782127244830802,1.287821272448308]
[null,null,null,null,null,null,null,null,null,null,"SPAN",null,null,4053973.5199999996,null,1039705.1133046187,null,0.34492784749864858,1.3449278474986486]
[null,null,null,null,null,null,null,null,null,null,"Cityview Pam Magnet",null,null,3541557,null,1626674.3321881541,null,0.84949034190537098,1.849490341905371]
[null,null,null,null,null,null,null,null,null,null,"North Senior High",null,null,4357958,null,2063927.1647578916,null,0.89969460438401994,1.8996946043840199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"",""]

{"sheet":"My data","index":1,"n_rows":55,"n_cols":13,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["School name","Total students",{"$f":"IF(Category1<>\"\",Category1&\" students\",\"LeaveBlank\")","v":"Poverty students"},{"$f":"IF(Category2<>\"\",Category2&\" students\",\"LeaveBlank\")","v":"ELL students"},{"$f":"IF(Category3<>\"\",Category3&\" students\",\"LeaveBlank\")","v":"Special Ed students"},{"$f":"IF(Category4<>\"\",Category4&\" students\",\"LeaveBlank\")","v":"LeaveBlank"},{"$f":"IF(Category5<>\"\",Category5&\" students\",\"LeaveBlank\")","v":"LeaveBlank"},"Total spending",{"$f":"IF(Category1<>\"\",Category1&\" spending\",\"LeaveBlank\")","v":"Poverty spending"},{"$f":"IF(Category2<>\"\",Category2&\" spending\",\"LeaveBlank\")","v":"ELL spending"},{"$f":"IF(Category3<>\"\",Category3&\" spending\",\"LeaveBlank\")","v":"Special Ed spending"},{"$f":"IF(Category4<>\"\",Category4&\" spending\",\"LeaveBlank\")","v":"LeaveBlank"},{"$f":"IF(Category5<>\"\",Category5&\" spending\",\"LeaveBlank\")","v":"LeaveBlank"}]
["Armatage Elementary",533,134,24,72,null,null,3798766,138014,null,660615.01]
["Lake Harriet Lower Elementary",402,17,7,25,null,null,2692498,3061,null,250126.33]
["Bancroft Elementary",485,418,197,94,null,null,5113094.6399999997,1399649.83,220781,841587.97]
["Barton Open Elementary",735,177,87,53,null,null,4333134,120891,103676,19173.54]
["Bethune Elementary",352,348,25,121,null,null,4590455.9000000004,1138777.3599999999,null,1169171.52]
["Burroughs Elementary",785,110,58,59,null,null,4714966,65468,63027,339452.49]
["Field Elementary",508,129,13,75,null,null,3613100,108387,null,201103.43]
["Lake Harriet Upper School",668,71,13,57,null,null,4359709.9999999991,20256,null,599666.70000000007]
["Hale Elementary",646,112,18,72,null,null,4001727.9999999995,64447,null,382752.86]
["Hiawatha Elementary",300,176,56,45,null,null,2670395,467412.88,118719,383541.47]
["Lk Nokomis Comm-Keewaydin",298,167,48,51,null,null,2632773,396522.32,71845,387520.69]
["Kenny Elementary",376,138,9,49,null,null,3094031.9999999995,272299.7,null,633941.86]
["Kenwood Elementary",451,150,30,64,null,null,3213884,155012,null,493281.62]
["Loring Elementary",384,260,69,51,null,null,2911703.2199999997,865141.5,61777,0]
["Lyndale Elementary",492,372,244,63,null,null,4347787.3899999997,1241834.52,248102,457195.42]
["Jenny Lind Elementary",441,393,79,98,null,null,4588686.8499999996,1322150.68,97911,1000917.93]
["Northrop Elementary",400,230,90,56,null,null,2916300.7300000004,645056.43999999994,160193,319866.23999999999]
["Pillsbury Elementary",602,528,316,110,null,null,5602130.0199999996,1786775.3599999999,326241,615876.02]
["Pratt Elementary",177,123,58,40,null,null,1864967.5100000002,385512.39,99328,366254.15]
["Seward Elementary",865,430,225,61,null,null,5709295,893311.15,250448,4304.72]
["Sheridan Elementary",644,607,140,117,null,null,5881192.2100000009,2048517.54,133758,334771.77]
["Waite Park Elementary",445,277,97,56,null,null,3490419.7600000002,800759,184761,363664.81]
["Lk Nokomis Comm-Wenonah",293,155,50,28,null,null,2505341,400040,84041,286704.56]
["Windom School",390,204,169,42,null,null,2847254.84,655348.47999999998,233182,0]
["Ramsey Fine Arts Elementary",1039,902,450,130,null,null,9277095,2630351.2800000003,352373,820088.49]
["Jefferson Elementary",626,585,318,161,null,null,7377864.540000001,2017104.33,371201,1609096.24]
["Dowling Elementary",490,163,59,66,null,null,4703209,334980.84999999998,73639,1099388.71]
["Andersen Community",1072,1056,777,184,null,null,11409139.459999999,3979935.9699999997,763772,1164605.1199999999]
["Sullivan Elementary",565,513,229,139,null,null,6602096.5899999999,1773489.24,158809,1176676.97]
["Anishinabe Academy",324,312,2,58,null,null,2988228.79,1378042.35,null,0]
["Marcy Open Elementary",640,281,102,78,null,null,4771661,485088.45999999996,141920,750757.61]
["Bryn Mawr Elementary",412,334,114,78,null,null,3635876.5100000012,1199993.57,152129,460329.47]
["Green Central Park Elementary",540,523,352,74,null,null,5275785.459999999,1840724.06,352494,0]
["Emerson Elementary",419,324,239,38,null,null,3111340.1399999997,1102263.3500000001,303739,0]
["Lucy Laney @ Cleveland Park",608,601,19,131,null,null,6540850.2199999988,2004952.48,null,819189.34000000008]
["Hall International",389,349,14,103,null,null,3924429.6899999995,1119426.03,47747,632549.17000000004]
["Nellie Stone Johnson Elementary",729,710,216,161,null,null,6625180.4100000001,2283242.5300000003,198340,393043.83]
["Whittier International",638,407,268,71,null,null,4957831,1011331.51,244952,311983.09999999998]
["Cityview Pam Magnet",158,156,24,74,null,null,3541557,1791837.97,16800,350194.67]
["Hmong International Academy",390,359,254,80,null,null,4743556.46,1276499.1000000001,345519,1110218.4099999999]
["Anthony Middle School",866,313,89,106,null,null,5804423,467628.24,81610,524481.29]
["Anwatin Middle School",547,434,160,97,null,null,5689693,1421552.38,138577,724079.43]
["SPAN",191,188,30,191,null,null,4053973.5199999996,411734.44,0,2996071.64]
["Northeast Middle",518,418,72,89,null,null,5308927.0000000009,1169385.56,96531,343074.03]
["Olson Middle",347,326,50,94,null,null,4173641,1062762.49,42662,748084.78]
["Sanford Middle",642,402,123,105,null,null,5603067,1077788.3999999999,156772,296095.11]
["Edison Senior High",830,768,158,203,null,null,10907358,2631619.48,140654,1801696.08]
["Henry Senior High",1108,986,183,161,null,null,10843291.000000002,3300559.17,144133,482390.13]
["North Senior High",223,211,15,52,null,null,4357958,796535.85,63484,653713.94999999995]
["Roosevelt Senior High",794,706,272,149,null,null,10316028,2596119.2000000002,316270,1436935.05]
["South Senior High",1844,931,190,211,null,null,14761278.999999996,1876785.13,98861,1658356.52]
["Wellstone International High",124,121,123,1,null,null,1335614,287187.28000000003,113549,0]
["Southwest Senior High",1723,619,134,182,null,null,12075189,550626,110700,1091360.02]
["Washburn Senior High",1162,590,174,172,null,null,9455603.9999999981,1425788.16,128676,895679.95000000007]

{"sheet":"Totals","index":2,"n_rows":105,"n_cols":116,"rows_kept":105,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'My data'!A1","v":"School name"},"Ignore?",{"$f":"'My data'!B1","v":"Total students"},{"$f":"'My data'!H1","v":"Total spending"},"Baseline spending","Baseline $/student","Baseline % over/under",{"$f":"'My data'!C1","v":"Poverty students"},{"$f":"'My data'!I1","v":"Poverty spending"},{"$f":"IF(Category1<>\"\",Category1&\" $/student\",\"LeaveBlank\")","v":"Poverty $/student"},{"$f":"IF(Category1<>\"\",Category1&\" % over/under\",\"LeaveBlank\")","v":"Poverty % over/under"},{"$f":"'My data'!D1","v":"ELL students"},{"$f":"'My data'!J1","v":"ELL spending"},{"$f":"IF(Category2<>\"\",Category2&\" $/student\",\"LeaveBlank\")","v":"ELL $/student"},{"$f":"IF(Category2<>\"\",Category2&\" % over/under\",\"LeaveBlank\")","v":"ELL % over/under"},{"$f":"'My data'!E1","v":"Special Ed students"},{"$f":"'My data'!K1","v":"Special Ed spending"},{"$f":"IF(Category3<>\"\",Category3&\" $/student\",\"LeaveBlank\")","v":"Special Ed $/student"},{"$f":"IF(Category3<>\"\",Category3&\" % over/under\",\"LeaveBlank\")","v":"Special Ed % over/under"},{"$f":"'My data'!F1","v":"LeaveBlank"},{"$f":"'My data'!L1","v":"LeaveBlank"},{"$f":"IF(Category4<>\"\",Category4&\" $/student\",\"LeaveBlank\")","v":"LeaveBlank"},{"$f":"IF(Category4<>\"\",Category4&\" % over/under\",\"LeaveBlank\")","v":"LeaveBlank"},{"$f":"'My data'!G1","v":"LeaveBlank"},{"$f":"'My data'!M1","v":"LeaveBlank"},{"$f":"IF(Category5<>\"\",Category5&\" $/student\",\"LeaveBlank\")","v":"LeaveBlank"},{"$f":"IF(Category5<>\"\",Category5&\" % over/under\",\"LeaveBlank\")","v":"LeaveBlank"},"Predicted spending for this mix","Actual spending for this mix","Spending compared to avg","Compared to avg FOR THIS MIX","$ above/below avg","of 100% FOR THIS MIX",null,null,null,null,null,null,null,null,"Dramatized % for mix","% Gain/loss under SBA",null,null,"Use this to rank by adjusted spending. First PasteValues here, then sort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Some useful things",null,"Existing total spending for school","Excluded all kids","Excluded Cat1","Excluded Cat2","Excluded Cat3","Excluded Cat4","Excluded Cat5","Total spending frozen","Total spending free",null,"Coefficients for each non-frozen school using new %s","Apportionment share","Free funding apportioned and frozen funding","Overall gain/loss compared to original","% gain/loss",null,null,null,null,null,null,null,null,null,null,null,null,null,"\"X\"clude?",null,"Use this to rank by custom SBA gain/loss. First PasteValues here, then sort"]
[null,null,{"$f":"SUM(C3:C102)","v":31630},{"$f":"SUM(D3:D102)","v":285665361.86000001},{"$f":"SUM(E3:E102)","v":182890048.62999997},{"$f":"E2/C2","v":5782.1703645273465},{"$f":"F2/F2-1","v":0},{"$f":"SUM(H3:H102)","v":20314},{"$f":"SUM(I3:I102)","v":60699980.010000005},{"$f":"IF(I2<>0,I2/H2,0)","v":2988.086049522497},{"$f":"IF(J2<>0,J2/J2-1,\"\")","v":0},{"$f":"SUM(L3:L102)","v":7332},{"$f":"SUM(M3:M102)","v":7613703},{"$f":"IF(M2<>0,M2/L2,0)","v":1038.421031096563},{"$f":"IF(N2<>0,N2/N2-1,\"\")","v":0},{"$f":"SUM(P3:P102)","v":4998},{"$f":"SUM(Q3:Q102)","v":34461630.220000014},{"$f":"IF(Q2<>0,Q2/P2,0)","v":6895.0840776310552},{"$f":"IF(R2<>0,R2/R2-1,\"\")","v":0},{"$f":"SUM(T3:T102)","v":0},{"$f":"SUM(U3:U102)","v":0},{"$f":"IF(U2<>0,U2/T2,0)","v":0},{"$f":"IF(V2<>0,V2/V2-1,\"\")","v":""},{"$f":"SUM(X3:X102)","v":0},{"$f":"SUM(Y3:Y102)","v":0},{"$f":"IF(Y2<>0,Y2/X2,0)","v":0},{"$f":"IF(Z2<>0,Z2/Z2-1,\"\")","v":""},{"$f":"SUM(AB3:AB102)","v":285665361.86000001},{"$f":"SUM(AC3:AC102)","v":285665361.86000001},{"$f":"(AC2/C2)/(AC$2/C$2)","v":1},{"$f":"AC2/AB2-1","v":0},{"$f":"SUM(AF3:AF102)","v":1.5133991837501526E-8},{"$f":"AC2/AB2","v":1},null,"Current average per-pupil spending across the district, in $ and %",null,null,null,null,null,null,null,{"$f":"AF2/AC2","v":5.2978043046459555E-17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D2","v":285665361.86000001},{"$f":"SUM(BZ3:BZ102)","v":0},0,0,0,0,0,0,285665361.86000001,null,49404.521805948418,0.99999999999999978,285665361.85999995,-7.4505805969238281E-9]
["Armatage Elementary",false,533,3798766,{"$f":"IF(D3<>\"\", D3-I3-M3-Q3-U3-Y3,\"\")","v":3000136.99},{"$f":"IF(E3<>\"\",E3/C3,\"\")","v":5628.7748405253287},{"$f":"IF(F3<>\"\",F3/F$2-1,\"\")","v":-2.6529056449646315E-2},134,138014,{"$f":"IF(AND(I3<>\"\", H3<>\"\",H3<>0),I3/H3,\"\")","v":1029.955223880597},{"$f":"IF(J3<>\"\",J3/J$2-1,\"\")","v":-0.65531272968354237},24,null,{"$f":"IF(AND(M3<>\"\", L3<>\"\",L3<>0),M3/L3,\"\")","v":""},{"$f":"IF(N3<>\"\",N3/N$2-1,\"\")","v":""},72,660615.01,{"$f":"IF(AND(Q3<>\"\", P3<>\"\",P3<>0),Q3/P3,\"\")","v":9175.2084722222226},{"$f":"IF(R3<>\"\",R3/R$2-1,\"\")","v":0.33068841060086829},null,null,{"$f":"IF(AND(U3<>\"\", T3<>\"\",T3<>0),U3/T3,\"\")","v":""},{"$f":"IF(V3<>\"\",V3/V$2-1,\"\")","v":""},null,null,{"$f":"IF(AND(Y3<>\"\", X3<>\"\",X3<>0),Y3/X3,\"\")","v":""},{"$f":"IF(Z3<>\"\",Z3/Z$2-1,\"\")","v":""},{"$f":"IF(A3<>\"\",C3*F$2+H3*J$2+L3*N$2+P3*R$2+T3*V$2+X3+Z$2,\"\")","v":4003668.4932648437},{"$f":"IF(D3<>\"\",D3,\"\")","v":3798766},{"$f":"IF(AC3<>\"\",(AC3/C3)/(AC$2/C$2),\"\")","v":0.7891452407203271},{"$f":"IF(AC3<>\"\",AC3/AB3-1,\"\")","v":-5.1178686149849884E-2},{"$f":"IF(AB3<>\"\",AC3-AB3,\"\")","v":-204902.49326484371},{"$f":"IF(AC3<>\"\",AC3/AB3,\"\")","v":0.94882131385015012},null,"Baseline per-pupil allocation",null,null,{"$f":"F2","v":5782.1703645273465},null,{"$f":"1","v":1},null,{"$f":"IF(AE3<0,AE3*1.5,AE3)","v":-7.6768029224774825E-2},{"$f":"IF(AF3<>\"\",AF3/AC3,\"\")","v":-5.3939224807435814E-2},null,null,"Based on each school's mix of students and the current district average allocations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NumSchools",null,3798766,{"$f":"IF(B3=TRUE,C3,0)","v":0},{"$f":"IF(B3=TRUE,H3,0)","v":0},{"$f":"IF(B3=TRUE,L3,0)","v":0},{"$f":"IF(B3=TRUE,P3,0)","v":0},{"$f":"IF(B3=TRUE,T3,0)","v":0},{"$f":"IF(B3=TRUE,X3,0)","v":0},{"$f":"IF(B3=TRUE,D3,\"\")","v":""},{"$f":"IF(A3<>\"\",IF(CF3<>\"\",\"\",D3),\"\")","v":3798766},null,{"$f":"IF(CG3<>\"\",(C3*100+H3*NewCat1Pct+L3*NewCat2Pct+P3*NewCat3Pct+T3*NewCat4Pct+X3*NewCat5Pct)/100,\"\")","v":692.41621067180643},{"$f":"IF(CI3<>\"\",CI3/CI$2,\"\")","v":1.4015239604817669E-2},{"$f":"IF(CJ3=\"\",CF3,IF(C3<>\"\",TotFreePlusNew*CJ3,\"\"))","v":4003668.4932648428},{"$f":"IF(C3<>\"\",CK3-D3,\"\")","v":204902.49326484278},{"$f":"IF(C3<>\"\",CL3/D3,\"\")","v":5.3939224807435564E-2},null,null,null,null,"Number of schools excluded from model:",null,null,null,null,{"$f":"ExcludedSchools","v":0},null,null,null,{"$f":"IF(B3= TRUE,\"X\",\"\")","v":""},null,"Based on each school's mix of students and the custom student-based allocations"]
["Lake Harriet Lower Elementary",false,402,2692498,2439310.67,6067.9369900497513,{"$f":"IF(F4<>\"\",F4/F$2-1,\"\")","v":4.9422034894636813E-2},17,3061,180.05882352941177,{"$f":"IF(J4<>\"\",J4/J$2-1,\"\")","v":-0.93974108491347308},7,null,{"$f":"IF(AND(M4<>\"\", L4<>\"\",L4<>0),M4/L4,\"\")","v":""},{"$f":"IF(N4<>\"\",N4/N$2-1,\"\")","v":""},25,250126.33,{"$f":"IF(AND(Q4<>\"\", P4<>\"\",P4<>0),Q4/P4,\"\")","v":10005.0532},{"$f":"IF(R4<>\"\",R4/R$2-1,\"\")","v":0.45104150832014756},null,null,"",{"$f":"IF(V4<>\"\",V4/V$2-1,\"\")","v":""},null,null,"",{"$f":"IF(Z4<>\"\",Z4/Z$2-1,\"\")","v":""},2554875.9985403279,{"$f":"IF(D4<>\"\",D4,\"\")","v":2692498},0.74160208932787719,5.386641133984571E-2,{"$f":"IF(AB4<>\"\",AC4-AB4,\"\")","v":137622.00145967212},{"$f":"IF(AC4<>\"\",AC4/AB4,\"\")","v":1.0538664113398457},null,{"$f":"IF(Category1<>\"\",Category1&\" increment\",\"\")","v":"Poverty increment"},null,null,{"$f":"IF(J2<>0,J2,\"\")","v":2988.086049522497},null,{"$f":"IF(AL4<>\"\",AL4/AL$3,\"\")","v":0.51677585770455814},null,{"$f":"IF(AE4<0,AE4*1.5,AE4)","v":5.386641133984571E-2},{"$f":"IF(AF4<>\"\",AF4/AC4,\"\")","v":5.1113130431172882E-2},null,null,"Ranked from most underfunded to most overfunded on a percentage basis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(A:A)-1","v":54},null,2692498,0,{"$f":"IF(B4=TRUE,H4,0)","v":0},{"$f":"IF(B4=TRUE,L4,0)","v":0},{"$f":"IF(B4=TRUE,P4,0)","v":0},{"$f":"IF(B4=TRUE,T4,0)","v":0},{"$f":"IF(B4=TRUE,X4,0)","v":0},"",2692498,null,441.85415466380357,{"$f":"IF(CI4<>\"\",CI4/CI$2,\"\")","v":8.9435974382936611E-3},2554875.9985403279,{"$f":"IF(C4<>\"\",CK4-D4,\"\")","v":-137622.00145967212},{"$f":"IF(C4<>\"\",CL4/D4,\"\")","v":-5.1113130431172882E-2},null,null,null,null,"New funds added to allocations:",null,null,null,null,{"$f":"ExtraFunds","v":0},null,null,null,{"$f":"IF(B4= TRUE,\"X\",\"\")","v":""},null,"Ranked by percent of budget gained or lost after applying custom allocations"]
["Bancroft Elementary",false,485,5113094.6399999997,2651075.84,5466.1357525773192,-5.4656745136540286E-2,418,1399649.83,3348.4445693779908,0.1205984412373533,197,220781,1120.715736040609,7.9249844215061538E-2,94,841587.97,8953.0635106382979,0.29847053492555853,null,null,"","",null,null,"","",4906079.4419195093,5113094.6399999997,1.1673032672292432,4.2195647365933286E-2,207015.19808049034,1.0421956473659333,null,{"$f":"IF(Category2<>\"\",Category2&\" increment\",\"\")","v":"ELL increment"},null,null,{"$f":"IF(N2<>0,N2,\"\")","v":1038.421031096563},null,{"$f":"IF(AL5<>\"\",AL5/AL$3,\"\")","v":0.17959018251470127},null,4.2195647365933286E-2,4.0487261170759466E-2,null,null,"School",null,null,"Current spending",null,"Dollars over (under)",null,"Percent of average",null,"Adj  sorter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NumCategories",null,5113094.6399999997,0,0,0,0,0,0,"",5113094.6399999997,null,848.48406958354087,1.7174218848149674E-2,4906079.4419195093,-207015.19808049034,-4.0487261170759466E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"School",null,null,"Current spending",null,"Dollar gain (loss)",null,"Percent gain (loss)",null,"Adj  sorter"]
["Barton Open Elementary",false,735,4333134,4089393.46,5563.8006258503401,-3.7766050619447045E-2,177,120891,683,-0.77142559194065208,87,103676,1191.6781609195402,0.14758669675742131,53,19173.54,361.76490566037739,-0.94753292322656213,null,null,"","",null,null,"","",5234568.5345129287,4333134,0.65276429139347691,-0.17220799165576428,-901434.53451292869,0.82779200834423572,null,{"$f":"IF(Category3<>\"\",Category3&\" increment\",\"\")","v":"Special Ed increment"},null,null,{"$f":"IF(R2<>0,R2,\"\")","v":6895.0840776310552},null,{"$f":"IF(AL6<>\"\",AL6/AL$3,\"\")","v":1.1924733522089299},null,-0.25831198748364642,-0.20803292363285528,null,null,"Emerson Elementary",null,null,3111340.1399999997,null,-789724.94416430593,null,-0.30365743474905993,0.79756171016729338,{"$f":"IF(BA6=\"\",100,BA6)","v":-0.30365743474905993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA('Start here'!D7:D11)","v":3},null,4333134,0,0,0,0,0,0,"",4333134,null,905.29476035955895,1.8324127575111138E-2,5234568.5345129278,901434.53451292776,0.20803292363285505,null,null,null,null,"Custom student-based allocation, in $ and %",null,null,null,null,null,null,null,null,"","","Emerson Elementary",null,null,3111340.1399999997,null,789724.94416430639,null,0.25382147519374287,0.25382147519374287,{"$f":"IF(DJ6=\"\",-100,DJ6)","v":0.25382147519374287}]
["Bethune Elementary",false,352,4590455.9000000004,2282507.0200000005,6484.3949431818191,0.12144653899554814,348,1138777.3599999999,3272.3487356321834,9.5132028127206114E-2,25,null,"","",121,1169171.52,9662.5745454545449,0.401371533206063,null,null,"","",null,null,"","",3935443.6127182264,4590455.9000000004,1.4439586757013541,0.16643925100717039,655012.28728177398,1.1664392510071704,null,{"$f":"IF(Category4<>\"\",Category4&\" increment\",\"\")","v":""},null,null,{"$f":"IF(V2<>0,V2,\"\")","v":""},null,{"$f":"IF(AL7<>\"\",AL7/AL$3,\"\")","v":""},null,0.16643925100717039,0.14269002938940639,null,null,"Seward Elementary",null,null,5709295,null,-1231404.2273430489,null,-0.26612683830727807,0.82258210779514795,{"$f":"IF(BA7=\"\",100,BA7)","v":-0.26612683830727807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExtraFunds",null,4590455.9000000004,0,0,0,0,0,0,"",4590455.9000000004,null,680.61702866133419,1.3776411627556455E-2,3935443.6127182264,-655012.28728177398,-0.14269002938940639,null,null,null,null,"(includes new funds added by user; omits schools excluded by user)",null,null,null,null,null,null,null,null,"","","Seward Elementary",null,null,5709295,null,1231404.2273430498,null,0.21568411289713527,0.21568411289713527,0.21568411289713527]
["Burroughs Elementary",false,785,4714966,4247018.51,5410.2146624203815,-6.4328042699822729E-2,110,65468,595.16363636363633,-0.8008211187697406,58,63027,1086.6724137931035,4.6466106956238651E-2,59,339452.49,5753.4320338983052,-0.16557478210258281,null,null,"","",null,null,"","",5334731.5819852743,4714966,0.66504421036343786,-0.11617558867969024,-619765.58198527433,0.88382441132030976,null,{"$f":"IF(Category5<>\"\",Category5&\" increment\",\"\")","v":""},null,null,{"$f":"IF(Z2<>0,Z2,\"\")","v":""},null,"",null,-0.17426338301953537,-0.13144645835946098,null,null,"Barton Open Elementary",null,null,4333134,null,-901434.53451292869,null,-0.25831198748364642,0.82779200834423572,{"$f":"IF(BA8=\"\",100,BA8)","v":-0.25831198748364642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,4714966,0,0,0,0,0,0,"",4714966,null,922.61750271368089,1.8674758280983819E-2,5334731.5819852743,619765.58198527433,0.13144645835946098,null,null,null,null,"Baseline per-pupil allocation",null,null,{"$f":"IF(NewPPBaseAmt<>0,NewPPBaseAmt,\"\")","v":5782.1703645273474},null,1,null,null,null,"","","Barton Open Elementary",null,null,4333134,null,901434.53451292776,null,0.20803292363285505,0.20803292363285505,0.20803292363285505]
["Field Elementary",false,508,3613100,3303609.57,6503.1684448818896,0.12469333051439402,129,108387,840.20930232558135,-0.71881355208634345,13,null,"","",75,201103.43,2681.3790666666664,-0.61111727768983082,null,null,"","",null,null,"","",3853436.4247948783,3613100,0.78751326498336705,-6.2369375876668798E-2,-240336.42479487834,0.9376306241233312,null,null,null,null,null,null,null,null,-9.3554063815003197E-2,-6.6518066146765475E-2,null,null,"Northrop Elementary",null,null,2916300.7300000004,null,-563409.80834714184,null,-0.24286925685552607,0.83808716209631595,{"$f":"IF(BA9=\"\",100,BA9)","v":-0.24286925685552607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExcludedSchools",null,3613100,0,0,0,0,0,0,"",3613100,null,666.43425943224884,1.3489337313087981E-2,3853436.4247948783,240336.42479487834,6.6518066146765475E-2,null,null,null,null,{"$f":"IF(Category1<>\"\",Category1&\" increment\",\"\")","v":"Poverty increment"},null,null,{"$f":"IF(NewPPCat1Amt<>0,NewPPCat1Amt,\"\")","v":2988.0860495224974},null,{"$f":"IF(NewCat1Pct=0,\"\",NewCat1Pct/100)","v":0.51677585770455803},null,null,null,"","","Northrop Elementary",null,null,2916300.7300000004,null,563409.8083471423,null,0.19319331595378444,0.19319331595378444,0.19319331595378444]
["Lake Harriet Upper School",false,668,4359709.9999999991,3739787.2999999989,5598.4839820359266,-3.1767722310346524E-2,71,20256,285.2957746478873,-0.90452223600003812,13,null,"","",57,599666.70000000007,10520.468421052632,0.52579262306358276,null,null,"","",null,null,"","",4481163.17884959,4359709.9999999991,0.72264124869141444,-2.7103047579885353E-2,-121453.17884959094,0.97289695242011465,null,null,null,null,null,null,null,null,-4.065457136982803E-2,-2.7858086627227722E-2,null,null,"Loring Elementary",null,null,2911703.2199999997,null,-508852.91195919737,null,-0.22314481578222534,0.85123678947851644,{"$f":"IF(BA10=\"\",100,BA10)","v":-0.22314481578222534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(Excluded, \"=TRUE\")","v":0},null,4359709.9999999991,0,0,0,0,0,0,"",4359709.9999999991,null,774.99673934562361,1.5686757224159839E-2,4481163.17884959,121453.17884959094,2.7858086627227722E-2,null,null,null,null,{"$f":"IF(Category2<>\"\",Category2&\" increment\",\"\")","v":"ELL increment"},null,null,{"$f":"IF(NewPPCat2Amt<>0,NewPPCat2Amt,\"\")","v":1038.4210310965632},null,{"$f":"IF(NewCat2Pct=0,\"\",NewCat2Pct/100)","v":0.17959018251470127},null,null,null,"","","Loring Elementary",null,null,2911703.2199999997,null,508852.91195919737,null,0.17476125604559292,0.17476125604559292,0.17476125604559292]
["Hale Elementary",false,646,4001727.9999999995,3554528.1399999997,5502.3655417956652,-4.8390968285583091E-2,112,64447,575.41964285714289,-0.80742869070015699,18,null,"","",72,382752.86,5316.0119444444445,-0.22901419553525337,null,null,"","",null,null,"","",4585085.3251803601,4001727.9999999995,0.68589345139694302,-0.1272293280948732,-583357.32518036058,0.8727706719051268,null,null,null,null,null,null,null,null,-0.19084399214230979,-0.14577635590933732,null,null,"Windom School",null,null,2847254.84,null,-482447.84178407863,null,-0.2173382526419354,0.85510783157204306,{"$f":"IF(BA11=\"\",100,BA11)","v":-0.2173382526419354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TotFreePlusNew",null,4001727.9999999995,0,0,0,0,0,0,"",4001727.9999999995,null,792.96960070721809,1.6050547029315496E-2,4585085.3251803592,583357.32518035965,0.1457763559093371,null,null,null,null,{"$f":"IF(Category3<>\"\",Category3&\" increment\",\"\")","v":"Special Ed increment"},null,null,{"$f":"IF(NewPPCat3Amt<>0,NewPPCat3Amt,\"\")","v":6895.0840776310561},null,{"$f":"IF(NewCat3Pct=0,\"\",NewCat3Pct/100)","v":1.1924733522089297},null,null,null,"","","Windom School",null,null,2847254.84,null,482447.84178407863,null,0.16944315451021541,0.16944315451021541,0.16944315451021541]
["Hiawatha Elementary",false,300,2670395,1700721.6500000001,5669.0721666666668,-1.9559817634312249E-2,176,467412.88,2655.7550000000001,-0.11121870120694954,56,118719,2119.9821428571427,1.0415439204062165,45,383541.47,8523.1437777777774,0.23611890468869734,null,null,"","",null,null,"","",2628984.6153089679,2670395,0.98558902743220633,1.5751474713808999E-2,41410.384691032115,1.015751474713809,null,null,null,null,null,null,null,null,1.5751474713808999E-2,1.5507213236630579E-2,null,null,"Anthony Middle School",null,null,5804423,null,-961505.8531777095,null,-0.21316493434440831,0.85789004377039446,{"$f":"IF(BA12=\"\",100,BA12)","v":-0.21316493434440831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(ExtraFunds<>\"\",ExtraFunds+CG2,CG2))","v":285665361.86000001},null,2670395,0,0,0,0,0,0,"",2670395,null,454.67090202622734,9.2030220191602775E-3,2628984.6153089688,-41410.384691031184,-1.550721323663023E-2,null,null,null,null,{"$f":"IF(Category4<>\"\",Category4&\" increment\",\"\")","v":""},null,null,{"$f":"IF(NewPPCat4Amt<>0,NewPPCat4Amt,\"\")","v":""},null,{"$f":"IF(NewCat4Pct=0,\"\",NewCat4Pct/100)","v":""},null,null,null,"","","Anthony Middle School",null,null,5804423,null,961505.85317771044,null,0.16565054841415081,0.16565054841415081,0.16565054841415081]
["Lk Nokomis Comm-Keewaydin",false,298,2632773,1776884.9900000002,5962.7013087248333,3.1222003645035024E-2,167,396522.32,2374.385149700599,-0.20538260600626568,48,71845,1496.7708333333333,0.44139110101878143,51,387520.69,7598.4449019607846,0.1020090279408723,null,null,"","",null,null,"","",2623590.636351225,2632773,0.97822500476412144,3.4999224046421418E-3,9182.3636487750337,1.0034999224046421,null,null,null,null,null,null,null,null,3.4999224046421418E-3,3.4877156704262134E-3,null,null,"Nellie Stone Johnson Elementary",null,null,6625180.4100000001,null,-1045970.3601168646,null,-0.20452675057400738,0.86364883295066175,{"$f":"IF(BA13=\"\",100,BA13)","v":-0.20452675057400738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OldCat1Pct",null,2632773,0,0,0,0,0,0,"",2632773,null,453.73803796002227,9.1841398595500865E-3,2623590.636351225,-9182.3636487750337,-3.4877156704262134E-3,null,null,null,null,{"$f":"IF(Category5<>\"\",Category5&\" increment\",\"\")","v":""},null,null,{"$f":"IF(NewPPCat5Amt<>0,NewPPCat5Amt,\"\")","v":""},null,{"$f":"IF(NewCat5Pct=0,\"\",NewCat5Pct/100)","v":""},null,null,null,"","","Nellie Stone Johnson Elementary",null,null,6625180.4100000001,null,1045970.3601168664,null,0.1578780192216481,0.1578780192216481,0.1578780192216481]
["Kenny Elementary",false,376,3094031.9999999995,2187790.4399999995,5818.5915957446796,6.2988858717776264E-3,138,272299.7,1973.1862318840581,-0.33964879217605604,9,null,"","",49,633941.86,12937.588979591836,0.87634970566403947,null,null,"","",null,null,"","",2933656.8409801777,3094031.9999999995,0.91112626149979992,5.4667320587583834E-2,160375.15901982179,1.0546673205875838,null,null,null,null,null,null,null,null,5.4667320587583834E-2,5.1833710517480688E-2,null,null,"Hale Elementary",null,null,4001727.9999999995,null,-583357.32518036058,null,-0.19084399214230979,0.8727706719051268,{"$f":"IF(BA14=\"\",100,BA14)","v":-0.19084399214230979},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J2<>0,J2<>\"\"),J2*100/F2,0)","v":51.677585770455806},null,3094031.9999999995,0,0,0,0,0,0,"",3094031.9999999995,null,507.36257426409878,1.026955743559107E-2,2933656.8409801768,-160375.15901982272,-5.1833710517480994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Hale Elementary",null,null,4001727.9999999995,null,583357.32518035965,null,0.1457763559093371,0.1457763559093371,0.1457763559093371]
["Kenwood Elementary",false,451,3213884,2565590.38,5688.6704656319289,-1.6170381189219873E-2,150,155012,1033.4133333333334,-0.65415543053103331,30,null,"","",64,493281.62,7707.5253124999999,0.11782905410894928,null,null,"","",null,null,"","",3528409.7537314924,3213884,0.7890331759110889,-8.9140937613287008E-2,-314525.75373149244,0.91085906238671299,null,null,null,null,null,null,null,null,-0.13371140641993051,-9.786468762764694E-2,null,null,"Whittier International",null,null,4957831,null,-715192.52056978736,null,-0.18910353129417873,0.87393097913721418,{"$f":"IF(BA15=\"\",100,BA15)","v":-0.18910353129417873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OldCat2Pct",null,3213884,0,0,0,0,0,0,"",3213884,null,610.22237867249623,1.2351549136925844E-2,3528409.753731492,314525.75373149198,9.7864687627646788E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Whittier International",null,null,4957831,null,715192.52056978643,null,0.14425512297006218,0.14425512297006218,0.14425512297006218]
["Loring Elementary",false,384,2911703.2199999997,1984784.7199999997,5168.710208333333,-0.10609513686374406,260,865141.5,3327.4673076923077,0.11357814083836204,69,61777,895.31884057971013,-0.13780748485586647,51,0,0,-1,null,null,"","",null,null,"","",3420556.1319591971,2911703.2199999997,0.83957111938584428,-0.14876321052148356,-508852.91195919737,0.85123678947851644,null,null,null,null,null,null,null,null,-0.22314481578222534,-0.17476125604559292,null,null,"Burroughs Elementary",null,null,4714966,null,-619765.58198527433,null,-0.17426338301953537,0.88382441132030976,{"$f":"IF(BA16=\"\",100,BA16)","v":-0.17426338301953537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N2<>0,N2<>\"\"),N2*100/F2,0)","v":17.959018251470127},null,2911703.2199999997,0,0,0,0,0,0,"",2911703.2199999997,null,591.56958655935489,1.1973996811120406E-2,3420556.1319591971,508852.91195919737,0.17476125604559292,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Burroughs Elementary",null,null,4714966,null,619765.58198527433,null,0.13144645835946098,0.13144645835946098,0.13144645835946098]
["Lyndale Elementary",false,492,4347787.3899999997,2400655.4499999997,4879.3809959349592,-0.15613330491450927,372,1241834.52,3338.2648387096774,0.117191668306587,244,248102,1016.811475409836,-2.0810013510519365E-2,63,457195.42,7257.0701587301583,5.2499154038375462E-2,null,null,"","",null,null,"","",4644160.8582481407,4347787.3899999997,0.9784638933684997,-6.3816365818116449E-2,-296373.468248141,0.93618363418188355,null,null,null,null,null,null,null,null,-9.5724548727174674E-2,-6.8166504399411534E-2,null,null,"Waite Park Elementary",null,null,3490419.7600000002,null,-397197.43629610632,null,-0.15325484078314061,0.89783010614457293,{"$f":"IF(BA17=\"\",100,BA17)","v":-0.15325484078314061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OldCat3Pct",null,4347787.3899999997,0,0,0,0,0,0,"",4347787.3899999997,null,803.18644478884528,1.6257346806100241E-2,4644160.8582481407,296373.468248141,6.8166504399411534E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Waite Park Elementary",null,null,3490419.7600000002,null,397197.43629610678,null,0.11379646678831166,0.11379646678831166,0.11379646678831166]
["Jenny Lind Elementary",false,441,4588686.8499999996,{"$f":"IF(D18<>\"\", D18-I18-M18-Q18-U18-Y18,\"\")","v":2167707.2399999998},4915.4359183673459,{"$f":"IF(F18<>\"\",F18/F$2-1,\"\")","v":-0.14989777047685626},393,1322150.68,{"$f":"IF(AND(I18<>\"\", H18<>\"\",H18<>0),I18/H18,\"\")","v":3364.2510941475825},0.12588829049457839,79,97911,1239.379746835443,0.19352334912426561,98,1000917.93,10213.448265306122,0.48126522466063348,null,null,{"$f":"IF(AND(U18<>\"\", T18<>\"\",T18<>0),U18/T18,\"\")","v":""},{"$f":"IF(V18<>\"\",V18/V$2-1,\"\")","v":""},null,null,{"$f":"IF(AND(Y18<>\"\", X18<>\"\",X18<>0),Y18/X18,\"\")","v":""},{"$f":"IF(Z18<>\"\",Z18/Z$2-1,\"\")","v":""},4482008.4492833726,4588686.8499999996,1.152103350625981,{"$f":"IF(AC18<>\"\",AC18/AB18-1,\"\")","v":2.3801472470156515E-2},106678.40071662702,1.0238014724701565,null,null,null,null,null,null,null,null,2.3801472470156515E-2,2.3248132680186495E-2,null,null,"Bryn Mawr Elementary",null,null,3635876.5100000012,null,-400594.97632600972,null,-0.1488657770839219,0.90075614861071873,{"$f":"IF(BA18=\"\",100,BA18)","v":-0.1488657770839219},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(R2<>0,R2<>\"\"),R2*100/F2,0)","v":119.24733522089298},null,4588686.8499999996,0,0,0,0,0,0,"",4588686.8499999996,null,775.14292501302782,1.568971617734996E-2,4482008.4492833726,-106678.40071662702,-2.3248132680186495E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Bryn Mawr Elementary",null,null,3635876.5100000012,null,400594.97632601019,null,0.11017837795761938,0.11017837795761938,0.11017837795761938]
["Northrop Elementary",false,400,2916300.7300000004,1791185.0500000005,4477.962625000001,-0.22555678184932826,230,645056.43999999994,2804.5932173913043,-6.1408148590806233E-2,90,160193,1779.9222222222222,0.71406603768669918,56,319866.23999999999,5711.8971428571431,-0.17159862322961261,null,null,"","",null,null,"","",3479710.5383471423,2916300.7300000004,0.80726091088973739,-0.16191283790368405,-563409.80834714184,0.83808716209631595,null,null,null,null,null,null,null,null,-0.24286925685552607,-0.19319331595378428,null,null,"Sheridan Elementary",null,null,5881192.2100000009,null,-608397.51825211756,null,-0.14062464895203347,0.90625023403197769,{"$f":"IF(BA19=\"\",100,BA19)","v":-0.14062464895203347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OldCat4Pct",null,2916300.7300000004,0,0,0,0,0,0,"",2916300.7300000004,null,601.8000714220716,1.2181072691803961E-2,3479710.5383471427,563409.8083471423,0.19319331595378444,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sheridan Elementary",null,null,5881192.2100000009,null,608397.51825211849,null,0.10344799090525192,0.10344799090525192,0.10344799090525192]
["Pillsbury Elementary",false,602,5602130.0199999996,2873237.6399999997,4772.82,-0.17456254328297616,528,1786775.3599999999,3384.0442424242424,0.13251231267754826,316,326241,1032.4082278481012,-5.7903326958933521E-3,110,615876.02,5598.8729090909092,-0.18799062548712031,null,null,"","",null,null,"","",6145176.2879592711,5602130.0199999996,1.0303820901806373,-8.8369518222496724E-2,-543046.26795927156,0.91163048177750328,null,null,null,null,null,null,null,null,-0.13255427733374509,-9.6935677326402292E-2,null,null,"Kenwood Elementary",null,null,3213884,null,-314525.75373149244,null,-0.13371140641993051,0.91085906238671299,{"$f":"IF(BA20=\"\",100,BA20)","v":-0.13371140641993051},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(V2<>0,V2<>\"\"),V2*100/F2,0)","v":0},null,5602130.0199999996,0,0,0,0,0,0,"",5602130.0199999996,null,1062.7802192856345,2.1511800548541557E-2,6145176.2879592711,543046.26795927156,9.6935677326402292E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Kenwood Elementary",null,null,3213884,null,314525.75373149198,null,9.7864687627646788E-2,9.7864687627646788E-2,9.7864687627646788E-2]
["Pratt Elementary",false,177,1864967.5100000002,1013872.9700000001,5728.0958757062153,-9.3519362820696506E-3,123,385512.39,3134.2470731707317,4.8914596576491443E-2,58,99328,1712.5517241379309,0.64918821253985226,40,366254.15,9156.3537500000002,0.3279538939495934,null,null,"","",null,null,"","",1727010.5215214503,1864967.5100000002,1.1666473860218696,7.9881961782730437E-2,137956.98847854999,1.0798819617827304,null,null,null,null,null,null,null,null,7.9881961782730437E-2,7.3972864266439675E-2,null,null,"Pillsbury Elementary",null,null,5602130.0199999996,null,-543046.26795927156,null,-0.13255427733374509,0.91163048177750328,{"$f":"IF(BA21=\"\",100,BA21)","v":-0.13255427733374509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OldCat5Pct",null,1864967.5100000002,0,0,0,0,0,0,"",1864967.5100000002,null,298.67859517187048,6.045572029722771E-3,1727010.5215214503,-137956.98847854999,-7.3972864266439675E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Pillsbury Elementary",null,null,5602130.0199999996,null,543046.26795927156,null,9.6935677326402292E-2,9.6935677326402292E-2,9.6935677326402292E-2]
["Seward Elementary",false,865,5709295,4561231.13,5273.0995722543348,-8.8041472350257277E-2,430,893311.15,2077.4677906976744,-0.30474967712872303,225,250448,1113.1022222222223,7.1918026397054691E-2,61,4304.72,70.56918032786885,-0.98976529081685771,null,null,"","",null,null,"","",6940699.2273430489,5709295,0.73081589504064826,-0.17741789220485205,-1231404.2273430489,0.82258210779514795,null,null,null,null,null,null,null,null,-0.26612683830727807,-0.2156841128971351,null,null,"Southwest Senior High",null,null,12075189,null,-1131169.5230308343,null,-0.12848010158040513,0.91434659894639658,{"$f":"IF(BA22=\"\",100,BA22)","v":-0.12848010158040513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Z2<>0,Z2<>\"\"),Z2*100/F2,0)","v":0},null,5709295,0,0,0,0,0,0,"",5709295,null,1200.3622843635126,2.4296607688630359E-2,6940699.2273430498,1231404.2273430498,0.21568411289713527,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Southwest Senior High",null,null,12075189,null,1131169.5230308361,null,9.3677169196344348E-2,9.3677169196344348E-2,9.3677169196344348E-2]
["Sheridan Elementary",false,644,5881192.2100000009,3364144.9000000008,5223.8274844720509,-9.6562855269819892E-2,607,2048517.54,3374.8229654036245,0.12942629812917494,140,133758,955.41428571428571,-7.9935539532190458E-2,117,334771.77,2861.2971794871796,-0.58502359836774676,null,null,"","",null,null,"","",6489589.7282521185,5881192.2100000009,1.0111628710468243,-9.3749765968022314E-2,-608397.51825211756,0.90625023403197769,null,null,null,null,null,null,null,null,-0.14062464895203347,-0.10344799090525175,null,null,"Marcy Open Elementary",null,null,4771661,null,-412315.71644039452,null,-0.11930485194873131,0.92046343203417913,{"$f":"IF(BA23=\"\",100,BA23)","v":-0.11930485194873131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewCat1Pct",null,5881192.2100000009,0,0,0,0,0,0,"",5881192.2100000009,null,1122.3449533871697,2.2717454037821227E-2,6489589.7282521194,608397.51825211849,0.10344799090525192,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Marcy Open Elementary",null,null,4771661,null,412315.71644039545,null,8.6409264287717724E-2,8.6409264287717724E-2,8.6409264287717724E-2]
["Waite Park Elementary",false,445,3490419.7600000002,2141234.9500000002,4811.7639325842702,-0.16782736771236595,277,800759,2890.8267148014443,-3.2549040793719786E-2,97,184761,1904.7525773195875,0.83427773540775307,56,363664.81,6494.014464285714,-5.816747248180576E-2,null,null,"","",null,null,"","",3887617.1962961066,3490419.7600000002,0.86847886891670467,-0.10216989385542707,-397197.43629610632,0.89783010614457293,null,null,null,null,null,null,null,null,-0.15325484078314061,-0.11379646678831153,null,null,"Ramsey Fine Arts Elementary",null,null,9277095,null,-789484.01949869469,null,-0.11763937152375475,0.92157375231749683,{"$f":"IF(BA24=\"\",100,BA24)","v":-0.11763937152375475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.677585770455806,null,3490419.7600000002,0,0,0,0,0,0,"",3490419.7600000002,null,672.34566801178869,1.3608990501975404E-2,3887617.196296107,397197.43629610678,0.11379646678831166,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Ramsey Fine Arts Elementary",null,null,9277095,null,789484.01949869655,null,8.5100348708156651E-2,8.5100348708156651E-2,8.5100348708156651E-2]
["Lk Nokomis Comm-Wenonah",false,293,2505341,1734555.44,5919.9844368600679,2.3834315429062336E-2,155,400040,2580.9032258064517,-0.136268774381887,50,84041,1680.82,0.6186305454783303,28,286704.56,10239.448571428571,0.48503607151757011,null,null,"","",null,null,"","",2402312.6602109969,2505341,0.94676203342520349,4.2887148494631822E-2,103028.33978900313,1.0428871484946318,null,null,null,null,null,null,null,null,4.2887148494631822E-2,4.1123479713541244E-2,null,null,"Anishinabe Academy",null,null,2988228.79,null,-219468.97412267327,null,-0.10262920181136487,0.93158053212575676,{"$f":"IF(BA25=\"\",100,BA25)","v":-0.10262920181136487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewCat2Pct",null,2505341,0,0,0,0,0,0,"",2505341,null,415.46902093179159,8.4095343046467486E-3,2402312.6602109969,-103028.33978900313,-4.1123479713541244E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Anishinabe Academy",null,null,2988228.79,null,219468.97412267374,null,7.3444501591417216E-2,7.3444501591417216E-2,7.3444501591417216E-2]
["Windom School",false,390,2847254.84,1958724.3599999999,5022.3701538461537,-0.13140398203111425,204,655348.47999999998,3212.4925490196078,7.5100414036928909E-2,169,233182,1379.7751479289941,0.32872419433951983,42,0,0,-1,null,null,"","",null,null,"","",3329702.6817840785,2847254.84,0.80835725645521528,-0.14489216842795694,-482447.84178407863,0.85510783157204306,null,null,null,null,null,null,null,null,-0.2173382526419354,-0.16944315451021541,null,null,"Lyndale Elementary",null,null,4347787.3899999997,null,-296373.468248141,null,-9.5724548727174674E-2,0.93618363418188355,{"$f":"IF(BA26=\"\",100,BA26)","v":-9.5724548727174674E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.959018251470127,null,2847254.84,0,0,0,0,0,0,"",2847254.84,null,575.85689660948947,1.1655955276145493E-2,3329702.6817840785,482447.84178407863,0.16944315451021541,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Lyndale Elementary",null,null,4347787.3899999997,null,296373.468248141,null,6.8166504399411534E-2,6.8166504399411534E-2,6.8166504399411534E-2]
["Ramsey Fine Arts Elementary",false,1039,9277095,5474282.2299999995,5268.7990664100089,-8.8785225227327236E-2,902,2630351.2800000003,2916.1322394678496,-2.4080233588368638E-2,450,352373,783.05111111111114,-0.24592136747826032,130,820088.49,6308.3729999999996,-8.5091214410924487E-2,null,null,"","",null,null,"","",10066579.019498695,9277095,0.98863974249236253,-7.842624768250317E-2,-789484.01949869469,0.92157375231749683,null,null,null,null,null,null,null,null,-0.11763937152375475,-8.5100348708156456E-2,null,null,"Field Elementary",null,null,3613100,null,-240336.42479487834,null,-9.3554063815003197E-2,0.9376306241233312,{"$f":"IF(BA27=\"\",100,BA27)","v":-9.3554063815003197E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewCat3Pct",null,9277095,0,0,0,0,0,0,"",9277095,null,1740.9689415682878,3.523906067558924E-2,10066579.019498697,789484.01949869655,8.5100348708156651E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Field Elementary",null,null,3613100,null,240336.42479487834,null,6.6518066146765475E-2,6.6518066146765475E-2,6.6518066146765475E-2]
["Jefferson Elementary",false,626,7377864.540000001,3380462.9700000007,5400.1005910543145,-6.6077225226182645E-2,585,2017104.33,3448.0415897435901,0.15392981748119161,318,371201,1167.2987421383648,0.12410930362774741,161,1609096.24,9994.3865838509319,0.4494945197658422,null,null,"","",null,null,"","",6807995.4115520865,7377864.540000001,1.3049622613904195,8.3705862592230451E-2,569869.1284479145,1.0837058625922305,null,null,null,null,null,null,null,null,8.3705862592230451E-2,7.7240389188266992E-2,null,null,"Green Central Park Elementary",null,null,5275785.459999999,null,-285115.96543572284,null,-7.6907306106414886E-2,0.94872846259572341,{"$f":"IF(BA28=\"\",100,BA28)","v":-7.6907306106414886E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119.24733522089298,null,7377864.540000001,0,0,0,0,0,0,"",7377864.540000001,null,1177.4117645024792,2.3832064788059867E-2,6807995.4115520865,-569869.1284479145,-7.7240389188266992E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Green Central Park Elementary",null,null,5275785.459999999,null,285115.96543572191,null,5.4042372950419776E-2,5.4042372950419776E-2,5.4042372950419776E-2]
["Dowling Elementary",false,490,4703209,3195200.4400000004,6520.8172244897969,0.12774560647571476,163,334980.84999999998,2055.0972392638037,-0.31223625919601183,59,73639,1248.1186440677966,0.20193891176278944,66,1099388.71,16657.404696969697,1.4158377924657133,null,null,"","",null,null,"","",3836663.8946489133,4703209,1.0627712725340677,0.22585900906245082,866545.10535108671,1.2258590090624508,null,null,null,null,null,null,null,null,0.22585900906245082,0.18424550245398125,null,null,"Armatage Elementary",null,null,3798766,null,-204902.49326484371,null,-7.6768029224774825E-2,0.94882131385015012,{"$f":"IF(BA29=\"\",100,BA29)","v":-7.6768029224774825E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewCat4Pct",null,4703209,0,0,0,0,0,0,"",4703209,null,663.53352681999968,1.3430623403789503E-2,3836663.8946489133,-866545.10535108671,-0.18424550245398125,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Armatage Elementary",null,null,3798766,null,204902.49326484278,null,5.3939224807435564E-2,5.3939224807435564E-2,5.3939224807435564E-2]
["Andersen Community",false,1072,11409139.459999999,5500826.3699999992,5131.3678824626859,-0.11255332185596356,1056,3979935.9699999997,3768.8787594696969,0.26130194947765051,777,763772,982.97554697554699,-5.3394030417956873E-2,184,1164605.1199999999,6329.3756521739124,-8.2045181623296992E-2,null,null,"","",null,null,"","",11429454.110515216,11409139.459999999,1.1784189339651963,-1.7773946435926113E-3,-20314.650515217334,0.99822260535640739,null,null,null,null,null,null,null,null,-2.666091965388917E-3,-1.7805594003333653E-3,null,null,"Washburn Senior High",null,null,9455603.9999999981,null,-392888.45356239565,null,-5.9839887487594112E-2,0.96010674167493726,{"$f":"IF(BA30=\"\",100,BA30)","v":-5.9839887487594112E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,11409139.459999999,0,0,0,0,0,0,"",11409139.459999999,null,1976.6719743563795,4.0009940428537526E-2,11429454.110515216,20314.650515217334,1.7805594003333653E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Washburn Senior High",null,null,9455603.9999999981,null,392888.45356239565,null,4.1550857413486832E-2,4.1550857413486832E-2,4.1550857413486832E-2]
["Sullivan Elementary",false,565,6602096.5899999999,3493121.38,6182.5157168141595,6.9237903252187927E-2,513,1773489.24,3457.0940350877195,0.15695933041826926,229,158809,693.48908296943227,-0.33216964776116464,139,1176676.97,8465.3019424460435,0.22773005334468199,null,null,"","",null,null,"","",5996029.5022748215,6602096.5899999999,1.2938234981182481,0.1010780696618061,606067.08772517834,1.1010780696618061,null,null,null,null,null,null,null,null,0.1010780696618061,9.179918522294421E-2,null,null,"Sanford Middle",null,null,5603067,null,-162006.58091073856,null,-4.2152084957035041E-2,0.97189861002864331,{"$f":"IF(BA31=\"\",100,BA31)","v":-4.2152084957035041E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewCat5Pct",null,6602096.5899999999,0,0,0,0,0,0,"",6602096.5899999999,null,1036.985962755346,2.0989697397101222E-2,5996029.5022748206,-606067.08772517927,-9.1799185222944349E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sanford Middle",null,null,5603067,null,162006.58091073763,null,2.8913911061698463E-2,2.8913911061698463E-2,2.8913911061698463E-2]
["Anishinabe Academy",false,324,2988228.79,1610186.44,4969.7112345679006,-0.14051110201521344,312,1378042.35,4416.8024038461544,0.47813762075291288,2,null,"","",58,0,0,-1,null,null,"","",null,null,"","",3207697.7641226733,2988228.79,1.0211991480525937,-6.8419467874243245E-2,-219468.97412267327,0.93158053212575676,null,null,null,null,null,null,null,null,-0.10262920181136487,-7.3444501591417063E-2,null,null,"Lake Harriet Upper School",null,null,4359709.9999999991,null,-121453.17884959094,null,-4.065457136982803E-2,0.97289695242011465,{"$f":"IF(BA32=\"\",100,BA32)","v":-4.065457136982803E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,2988228.79,0,0,0,0,0,0,"",2988228.79,null,554.75670239696944,1.122886493216043E-2,3207697.7641226738,219468.97412267374,7.3444501591417216E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Lake Harriet Upper School",null,null,4359709.9999999991,null,121453.17884959094,null,2.7858086627227722E-2,2.7858086627227722E-2,2.7858086627227722E-2]
["Marcy Open Elementary",false,640,4771661,3393894.93,5302.9608281250003,-8.2877104303639482E-2,281,485088.45999999996,1726.2934519572952,-0.4222745184218637,102,141920,1391.3725490196077,0.33989249769944596,78,750757.61,9625.0975641025634,0.39593621422662317,null,null,"","",null,null,"","",5183976.7164403945,4771661,0.82552687504321487,-7.953656796582087E-2,-412315.71644039452,0.92046343203417913,null,null,null,null,null,null,null,null,-0.11930485194873131,-8.640926428771753E-2,null,null,"Hall International",null,null,3924429.6899999995,null,-92408.167515840381,null,-3.450780344902532E-2,0.97699479770064979,{"$f":"IF(BA33=\"\",100,BA33)","v":-3.450780344902532E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewPPBaseAmt",null,4771661,0,0,0,0,0,0,"",4771661,null,896.54513610377694,1.8147025886116983E-2,5183976.7164403955,412315.71644039545,8.6409264287717724E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Hall International",null,null,3924429.6899999995,null,92408.16751583945,null,2.3546903579724845E-2,2.3546903579724845E-2,2.3546903579724845E-2]
["Bryn Mawr Elementary",false,412,3635876.5100000012,1823424.4700000014,4425.7875485436925,-0.23458022342351537,334,1199993.57,3592.7951197604793,0.20237337888399032,114,152129,1334.4649122807018,0.28509041354017972,78,460329.47,5901.6598717948718,-0.14407717072791582,null,null,"","",null,null,"","",4036471.4863260109,3635876.5100000012,0.9771326310333962,-9.9243851389281268E-2,-400594.97632600972,0.90075614861071873,null,null,null,null,null,null,null,null,-0.1488657770839219,-0.11017837795761924,null,null,"South Senior High",null,null,14761278.999999996,null,-335114.00058237463,null,-3.3297424149872801E-2,0.97780171723341813,{"$f":"IF(BA34=\"\",100,BA34)","v":-3.3297424149872801E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TotFreePlusNew/(NonExcludedKids+(NonExclCat1*NewCat1Pct)/100+(NonExclCat2*NewCat2Pct)/100+(NonExclCat3*NewCat3Pct)/100+(NonExclCat4*NewCat4Pct)/100+(NonExclCat5*NewCat5Pct)/100)","v":5782.1703645273474},null,{"$f":"D34","v":3635876.5100000012},0,0,0,0,0,0,"",3635876.5100000012,null,698.08933875229491,1.4130069743297127E-2,4036471.4863260114,400594.97632601019,0.11017837795761938,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","South Senior High",null,null,14761278.999999996,null,335114.0005823765,null,2.2702233362188778E-2,2.2702233362188778E-2,2.2702233362188778E-2]
["Green Central Park Elementary",false,540,5275785.459999999,3082567.399999999,{"$f":"IF(E35<>\"\",E35/C35,\"\")","v":5708.4581481481464},-1.2748191722508295E-2,523,1840724.06,3519.5488718929255,0.17786061497638506,352,352494,1001.4034090909091,-3.564798949282022E-2,74,0,0,-1,null,null,"","",null,null,"","",{"$f":"IF(A35<>\"\",C35*F$2+H35*J$2+L35*N$2+P35*R$2+T35*V$2+X35+Z$2,\"\")","v":5560901.4254357219},5275785.459999999,{"$f":"IF(AC35<>\"\",(AC35/C35)/(AC$2/C$2),\"\")","v":1.0817701044357304},-5.127153740427659E-2,-285115.96543572284,0.94872846259572341,null,null,null,null,null,null,null,null,-7.6907306106414886E-2,-5.4042372950419956E-2,null,null,"Andersen Community",null,null,11409139.459999999,null,-20314.650515217334,null,-2.666091965388917E-3,0.99822260535640739,{"$f":"IF(BA35=\"\",100,BA35)","v":-2.666091965388917E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewPPCat1Amt",null,5275785.459999999,{"$f":"IF(B35=TRUE,C35,0)","v":0},0,0,0,0,0,{"$f":"IF(B35=TRUE,D35,\"\")","v":""},{"$f":"IF(A35<>\"\",IF(CF35<>\"\",\"\",D35),\"\")","v":5275785.459999999},null,{"$f":"IF(CG35<>\"\",(C35*100+H35*NewCat1Pct+L35*NewCat2Pct+P35*NewCat3Pct+T35*NewCat4Pct+X35*NewCat5Pct)/100,\"\")","v":961.73254588811949},1.946648830375532E-2,{"$f":"IF(CJ35=\"\",CF35,IF(C35<>\"\",TotFreePlusNew*CJ35,\"\"))","v":5560901.4254357209},285115.96543572191,5.4042372950419776E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Andersen Community",null,null,11409139.459999999,null,20314.650515217334,null,1.7805594003333653E-3,1.7805594003333653E-3,1.7805594003333653E-3]
["Emerson Elementary",false,419,3111340.1399999997,1705337.7899999996,4070.0185918854404,-0.29610884230351853,324,1102263.3500000001,3402.0473765432102,0.13853728445566871,239,303739,1270.8744769874477,0.22385279085248877,38,0,0,-1,null,null,"","",null,null,"","",3901065.0841643056,3111340.1399999997,0.82219546567757029,-0.20243828983270662,-789724.94416430593,0.79756171016729338,null,null,null,null,null,null,null,null,-0.30365743474905993,-0.25382147519374271,null,null,"Lk Nokomis Comm-Keewaydin",null,null,2632773,null,9182.3636487750337,null,3.4999224046421418E-3,1.0034999224046421,{"$f":"IF(BA36=\"\",100,BA36)","v":3.4999224046421418E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NewCat1Pct <> \"\", NewPPBaseAmt*NewCat1Pct/100, 0)","v":2988.0860495224974},null,3111340.1399999997,0,0,0,0,0,0,"",3111340.1399999997,null,674.6714189012298,1.3656066170445107E-2,3901065.0841643061,789724.94416430639,0.25382147519374287,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Lk Nokomis Comm-Keewaydin",null,null,2632773,null,-9182.3636487750337,null,-3.4877156704262134E-3,-3.4877156704262134E-3,-3.4877156704262134E-3]
["Lucy Laney @ Cleveland Park",false,608,6540850.2199999988,3716708.3999999985,6113.0072368421024,5.7216728573821651E-2,601,2004952.48,3336.0274209650584,0.1164428887508655,19,null,"","",131,819189.34000000008,6253.3537404580156,-9.3070705149910116E-2,null,null,"","",null,null,"","",6234385.31115615,6540850.2199999988,1.1911658484148333,4.9157197309483536E-2,306464.90884384885,1.0491571973094835,null,null,null,null,null,null,null,null,4.9157197309483536E-2,4.6853986643321868E-2,null,null,"Hiawatha Elementary",null,null,2670395,null,41410.384691032115,null,1.5751474713808999E-2,1.015751474713809,{"$f":"IF(BA37=\"\",100,BA37)","v":1.5751474713808999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewPPCat2Amt",null,6540850.2199999988,0,0,0,0,0,0,"",6540850.2199999988,null,1078.2085130875887,2.1824085603390456E-2,6234385.3111561509,-306464.90884384792,-4.6853986643321729E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Hiawatha Elementary",null,null,2670395,null,-41410.384691031184,null,-1.550721323663023E-2,-1.550721323663023E-2,-1.550721323663023E-2]
["Hall International",false,389,3924429.6899999995,2124707.4899999993,5461.9729820051398,-5.5376677326314128E-2,349,1119426.03,3207.5244412607449,7.3437775251925741E-2,14,47747,3410.5,2.2843132966967588,103,632549.17000000004,6141.2540776699034,-0.10932861607978317,null,null,"","",null,null,"","",4016837.8575158399,3924429.6899999995,1.1170395749227997,-2.3005202299350214E-2,-92408.167515840381,0.97699479770064979,null,null,null,null,null,null,null,null,-3.450780344902532E-2,-2.3546903579725081E-2,null,null,"Henry Senior High",null,null,10843291.000000002,null,190253.80608524941,null,1.785911403688023E-2,1.0178591140368802,{"$f":"IF(BA38=\"\",100,BA38)","v":1.785911403688023E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NewCat2Pct <> \"\", NewPPBaseAmt*NewCat2Pct/100, 0)","v":1038.4210310965632},null,3924429.6899999995,0,0,0,0,0,0,"",3924429.6899999995,null,694.69379217161622,1.4061340273674575E-2,4016837.8575158389,92408.16751583945,2.3546903579724845E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Henry Senior High",null,null,10843291.000000002,null,-190253.80608524755,null,-1.7545762267677546E-2,-1.7545762267677546E-2,{"$f":"IF(DJ38=\"\",-100,DJ38)","v":-1.7545762267677546E-2}]
["Nellie Stone Johnson Elementary",false,729,6625180.4100000001,3750554.05,5144.7929355281203,-0.11023152014154247,710,2283242.5300000003,3215.8345492957751,7.6218855815639142E-2,216,198340,918.24074074074076,-0.11573368292523212,161,393043.83,2441.2660248447205,-0.64594107956353353,null,null,"","",null,null,"","",7671150.7701168647,6625180.4100000001,1.0062636603443882,-0.13635116704933825,-1045970.3601168646,0.86364883295066175,null,null,null,null,null,null,null,null,-0.20452675057400738,-0.15787801922164782,null,null,"Jenny Lind Elementary",null,null,4588686.8499999996,null,106678.40071662702,null,2.3801472470156515E-2,1.0238014724701565,{"$f":"IF(BA39=\"\",100,BA39)","v":2.3801472470156515E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewPPCat3Amt",null,6625180.4100000001,0,0,0,0,0,0,"",6625180.4100000001,null,1326.6905480990495,2.685362593549712E-2,7671150.7701168666,1045970.3601168664,0.1578780192216481,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Jenny Lind Elementary",null,null,4588686.8499999996,null,-106678.40071662702,null,-2.3248132680186495E-2,-2.3248132680186495E-2,-2.3248132680186495E-2]
["Whittier International",false,638,4957831,3389564.39,5312.796849529781,-8.117600925027979E-2,407,1011331.51,2484.8440049140049,-0.16841618222102783,268,244952,914,-0.1198175184926441,71,311983.09999999998,4394.1281690140841,-0.36271579584222047,null,null,"","",null,null,"","",5673023.5205697874,4957831,0.86042426268919281,-0.12606902086278582,-715192.52056978736,0.87393097913721418,null,null,null,null,null,null,null,null,-0.18910353129417873,-0.14425512297006238,null,null,"Bancroft Elementary",null,null,5113094.6399999997,null,207015.19808049034,null,4.2195647365933286E-2,1.0421956473659333,{"$f":"IF(BA40=\"\",100,BA40)","v":4.2195647365933286E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NewCat3Pct <> \"\", NewPPBaseAmt*NewCat3Pct/100, 0)","v":6895.0840776310561},null,4957831,0,0,0,0,0,0,"",4957831,null,981.12355100652906,1.985898284493464E-2,5673023.5205697864,715192.52056978643,0.14425512297006218,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Bancroft Elementary",null,null,5113094.6399999997,null,-207015.19808049034,null,-4.0487261170759466E-2,-4.0487261170759466E-2,-4.0487261170759466E-2]
["Cityview Pam Magnet",false,158,3541557,1382724.36,8751.42,0.51351818578167574,156,1791837.97,11486.140833333333,2.8439792706668685,24,16800,700,-0.32589963123069021,74,350194.67,4732.3604054054049,-0.31366168242123849,null,null,"","",null,null,"","",1914882.6678118459,3541557,2.4818684453563788,0.84949034190537098,1626674.3321881541,1.849490341905371,null,null,null,null,null,null,null,null,0.84949034190537098,0.45931050444427524,null,null,"Lk Nokomis Comm-Wenonah",null,null,2505341,null,103028.33978900313,null,4.2887148494631822E-2,1.0428871484946318,{"$f":"IF(BA41=\"\",100,BA41)","v":4.2887148494631822E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewPPCat4Amt",null,3541557,0,0,0,0,0,0,"",3541557,null,331.17022624572468,6.7032371560339851E-3,1914882.6678118457,-1626674.3321881543,-0.45931050444427529,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Lk Nokomis Comm-Wenonah",null,null,2505341,null,-103028.33978900313,null,-4.1123479713541244E-2,-4.1123479713541244E-2,-4.1123479713541244E-2]
["Hmong International Academy",false,390,4743556.46,2011319.95,5157.2306410256406,-0.1080804756870547,359,1276499.1000000001,3555.7077994428973,0.18996164786188396,254,345519,1360.3110236220473,0.30998023237797057,80,1110218.4099999999,13877.730124999998,1.0126991881102589,null,null,"","",null,null,"","",4143135.0020532529,4743556.46,1.3467316771146531,0.14491959775609309,600421.45794674708,1.1449195977560931,null,null,null,null,null,null,null,null,0.14491959775609309,0.12657622250515957,null,null,"Lucy Laney @ Cleveland Park",null,null,6540850.2199999988,null,306464.90884384885,null,4.9157197309483536E-2,1.0491571973094835,{"$f":"IF(BA42=\"\",100,BA42)","v":4.9157197309483536E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NewCat4Pct <> \"\", NewPPBaseAmt*NewCat4Pct/100, 0)","v":0},null,4743556.46,0,0,0,0,0,0,"",4743556.46,null,716.5363074513848,1.4503455984571683E-2,4143135.0020532524,-600421.45794674754,-0.12657622250515968,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Lucy Laney @ Cleveland Park",null,null,6540850.2199999988,null,-306464.90884384792,null,-4.6853986643321729E-2,-4.6853986643321729E-2,-4.6853986643321729E-2]
["Anthony Middle School",false,866,5804423,4730703.47,5462.7060854503461,-5.5249890428144544E-2,313,467628.24,1494.0199361022364,-0.50000772690566109,89,81610,916.96629213483141,-0.11696097760411928,106,524481.29,4947.936698113208,-0.28239646646728478,null,null,"","",null,null,"","",6765928.8531777095,5804423,0.74213475524682404,-0.14210995622960554,-961505.8531777095,0.85789004377039446,null,null,null,null,null,null,null,null,-0.21316493434440831,-0.16565054841415064,null,null,"Lake Harriet Lower Elementary",null,null,2692498,null,137622.00145967212,null,5.386641133984571E-2,1.0538664113398457,{"$f":"IF(BA43=\"\",100,BA43)","v":5.386641133984571E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NewPPCat5Amt",null,5804423,0,0,0,0,0,0,"",5804423,null,1170.1365450394817,2.3684806618219197E-2,6765928.8531777104,961505.85317771044,0.16565054841415081,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Lake Harriet Lower Elementary",null,null,2692498,null,-137622.00145967212,null,-5.1113130431172882E-2,-5.1113130431172882E-2,-5.1113130431172882E-2]
["Anwatin Middle School",false,547,5689693,3405484.19,6225.7480621572213,7.6714740255864777E-2,434,1421552.38,3275.4663133640552,9.6175364122288887E-2,160,138577,866.10625000000005,-0.1659392249737085,97,724079.43,7464.7363917525781,8.2617167203164588E-2,null,null,"","",null,null,"","",5294647.0553948842,5689693,1.1517099417789776,7.461232835200815E-2,395045.9446051158,1.0746123283520082,null,null,null,null,null,null,null,null,7.461232835200815E-2,6.9431855920014635E-2,null,null,"Kenny Elementary",null,null,3094031.9999999995,null,160375.15901982179,null,5.4667320587583834E-2,1.0546673205875838,{"$f":"IF(BA44=\"\",100,BA44)","v":5.4667320587583834E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NewCat5Pct <> \"\", NewPPBaseAmt*NewCat5Pct/100, 0)","v":0},null,5689693,0,0,0,0,0,0,"",5689693,null,915.68506661039646,1.8534438410456305E-2,5294647.0553948842,-395045.9446051158,-6.9431855920014635E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Kenny Elementary",null,null,3094031.9999999995,null,-160375.15901982272,null,-5.1833710517480994E-2,-5.1833710517480994E-2,-5.1833710517480994E-2]
["SPAN",false,191,4053973.5199999996,646167.43999999948,3383.0756020942381,-0.41491250018352199,188,411734.44,2190.0768085106383,-0.26706367480259896,30,0,0,-1,191,2996071.64,15686.238952879581,1.274988785672488,null,null,"","",null,null,"","",3014268.4066953808,4053973.5199999996,2.3501151856062847,0.34492784749864858,1039705.1133046187,1.3449278474986486,null,null,null,null,null,null,null,null,0.34492784749864858,0.25646568932315544,null,null,"Anwatin Middle School",null,null,5689693,null,395045.9446051158,null,7.461232835200815E-2,1.0746123283520082,{"$f":"IF(BA45=\"\",100,BA45)","v":7.461232835200815E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NonExcludedKids",null,4053973.5199999996,0,0,0,0,0,0,"",4053973.5199999996,null,521.30397699580351,1.0551746235767377E-2,3014268.4066953808,-1039705.1133046187,-0.25646568932315544,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Anwatin Middle School",null,null,5689693,null,-395045.9446051158,null,-6.9431855920014635E-2,-6.9431855920014635E-2,-6.9431855920014635E-2]
["Northeast Middle",false,518,5308927.0000000009,3699936.4100000011,7142.7343822393841,0.2353033431977154,418,1169385.56,2797.573110047847,-6.3757514448117836E-2,72,96531,1340.7083333333333,0.29110283130298087,89,343074.03,3854.7643820224721,-0.44094019179141697,null,null,"","",null,null,"","",4932613.0146736857,5308927.0000000009,1.1347981060482524,7.6291001180681439E-2,376313.98532631528,1.0762910011806814,null,null,null,null,null,null,null,null,7.6291001180681439E-2,7.0883247278840947E-2,null,null,"Northeast Middle",null,null,5308927.0000000009,null,376313.98532631528,null,7.6291001180681439E-2,1.0762910011806814,{"$f":"IF(BA46=\"\",100,BA46)","v":7.6291001180681439E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2-BZ2","v":31630},null,5308927.0000000009,0,0,0,0,0,0,"",5308927.0000000009,null,853.07293000815855,1.7267102257539645E-2,4932613.0146736857,-376313.98532631528,-7.0883247278840947E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Northeast Middle",null,null,5308927.0000000009,null,-376313.98532631528,null,-7.0883247278840947E-2,-7.0883247278840947E-2,-7.0883247278840947E-2]
["Olson Middle",false,347,4173641,2320131.7299999995,6686.2585878962518,0.1563579359258136,326,1062762.49,3260.0076380368096,9.1001926988603987E-2,50,42662,853.24,-0.17832943050182015,94,748084.78,7958.3487234042559,0.15420619006266079,null,null,"","",null,null,"","",3680588.1234874702,4173641,1.3317638549790838,0.13396035089233149,493052.87651252979,1.1339603508923315,null,null,null,null,null,null,null,null,0.13396035089233149,0.11813495135602937,null,null,"Pratt Elementary",null,null,1864967.5100000002,null,137956.98847854999,null,7.9881961782730437E-2,1.0798819617827304,{"$f":"IF(BA47=\"\",100,BA47)","v":7.9881961782730437E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NonExclCat1",null,4173641,0,0,0,0,0,0,"",4173641,null,636.54093384506041,1.2884264649808217E-2,3680588.1234874707,-493052.87651252933,-0.11813495135602926,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Pratt Elementary",null,null,1864967.5100000002,null,-137956.98847854999,null,-7.3972864266439675E-2,-7.3972864266439675E-2,-7.3972864266439675E-2]
["Sanford Middle",false,642,5603067,4072411.4899999998,6343.3200778816199,9.7048284290762732E-2,402,1077788.3999999999,2681.0656716417907,-0.10274817150254723,123,156772,1274.5691056910568,0.22741072024044406,105,296095.11,2819.9534285714285,-0.5910197182772744,null,null,"","",null,null,"","",5765073.5809107386,5603067,0.96634542745242458,-2.8101389971356694E-2,-162006.58091073856,0.97189861002864331,null,null,null,null,null,null,null,null,-4.2152084957035041E-2,-2.8913911061698629E-2,null,null,"Jefferson Elementary",null,null,7377864.540000001,null,569869.1284479145,null,8.3705862592230451E-2,1.0837058625922305,{"$f":"IF(BA48=\"\",100,BA48)","v":8.3705862592230451E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H2-CA2","v":20314},null,5603067,0,0,0,0,0,0,"",5603067,null,997.04318922847824,2.0181213232761862E-2,5765073.5809107376,162006.58091073763,2.8913911061698463E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Jefferson Elementary",null,null,7377864.540000001,null,-569869.1284479145,null,-7.7240389188266992E-2,-7.7240389188266992E-2,-7.7240389188266992E-2]
["Edison Senior High",false,830,10907358,6333388.4399999995,7630.5884819277098,0.31967548530567358,768,2631619.48,3426.5878645833332,0.14675006268005886,158,140654,890.21518987341767,-0.14272230317469714,203,1801696.08,8875.3501477832524,0.28719969877909857,null,null,"","",null,null,"","",8657824.0792633351,10907358,1.4550673097355586,0.25982670705040123,2249533.9207366649,1.2598267070504012,null,null,null,null,null,null,null,null,0.25982670705040123,0.20624003729745233,null,null,"Wellstone International High",null,null,1335614,null,122445.59190387861,null,0.10093041583240514,1.1009304158324051,{"$f":"IF(BA49=\"\",100,BA49)","v":0.10093041583240514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NonExclCat2",null,10907358,0,0,0,0,0,0,"",10907358,null,1497.331198052836,3.0307573949082407E-2,8657824.0792633351,-2249533.9207366649,-0.20624003729745233,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Wellstone International High",null,null,1335614,null,-122445.59190387838,null,-9.1677379769812523E-2,-9.1677379769812523E-2,-9.1677379769812523E-2]
["Henry Senior High",false,1108,10843291.000000002,6916208.700000002,6242.0656137184133,7.9536786396410486E-2,986,3300559.17,3347.4230933062881,0.12025659162031621,183,144133,787.61202185792354,-0.24152920802633149,161,482390.13,2996.2119875776398,-0.56545678720613246,null,null,"","",null,null,"","",10653037.193914752,10843291.000000002,1.0835849414779919,1.785911403688023E-2,190253.80608524941,1.0178591140368802,null,null,null,null,null,null,null,null,1.785911403688023E-2,1.7545762267677716E-2,null,null,"Sullivan Elementary",null,null,6602096.5899999999,null,606067.08772517834,null,0.1010780696618061,1.1010780696618061,{"$f":"IF(BA50=\"\",100,BA50)","v":0.1010780696618061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L2-CB2","v":7332},null,10843291.000000002,0,0,0,0,0,0,"",10843291.000000002,null,1842.3942088025224,3.7292015820719754E-2,10653037.193914754,-190253.80608524755,-1.7545762267677546E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Sullivan Elementary",null,null,6602096.5899999999,null,-606067.08772517927,null,-9.1799185222944349E-2,-9.1799185222944349E-2,-9.1799185222944349E-2]
["North Senior High",false,223,4357958,2844224.2,12754.368609865473,1.2058098959019614,211,796535.85,3775.0514218009475,0.26336770736713211,15,63484,4232.2666666666664,3.0756750296143673,52,653713.94999999995,12571.422115384614,0.82324420903998297,null,null,"","",null,null,"","",2294030.8352421084,4357958,2.1638132993208883,0.89969460438401994,2063927.1647578916,1.8996946043840199,null,null,null,null,null,null,null,null,0.89969460438401994,0.47359959980291033,null,null,"Olson Middle",null,null,4173641,null,493052.87651252979,null,0.13396035089233149,1.1339603508923315,{"$f":"IF(BA51=\"\",100,BA51)","v":0.13396035089233149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NonExclCat3",null,4357958,0,0,0,0,0,0,"",4357958,null,396.74217302824661,8.0304830109797342E-3,2294030.8352421084,-2063927.1647578916,-0.47359959980291033,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Olson Middle",null,null,4173641,null,-493052.87651252933,null,-0.11813495135602926,-0.11813495135602926,-0.11813495135602926]
["Roosevelt Senior High",false,794,10316028,5966703.75,7514.7402392947106,0.29964005996716936,706,2596119.2000000002,3677.2226628895187,0.23062810171653103,272,316270,1162.7573529411766,0.11973594343839089,149,1436935.05,9643.8593959731552,0.39865725890995907,null,null,"","",null,null,"","",8010450.0684228884,10316028,1.4385786750889886,0.28782127244830802,2305577.9315771116,1.287821272448308,null,null,null,null,null,null,null,null,0.28782127244830802,0.22349473378485513,null,null,"Hmong International Academy",null,null,4743556.46,null,600421.45794674708,null,0.14491959775609309,1.1449195977560931,{"$f":"IF(BA52=\"\",100,BA52)","v":0.14491959775609309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2-CC2","v":4998},null,10316028,0,0,0,0,0,0,"",10316028,null,1385.3708146625472,2.8041376862304644E-2,8010450.0684228884,-2305577.9315771116,-0.22349473378485513,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Hmong International Academy",null,null,4743556.46,null,-600421.45794674754,null,-0.12657622250515968,-0.12657622250515968,-0.12657622250515968]
["South Senior High",false,1844,14761278.999999996,11127276.349999998,6034.314723427331,4.3607217187312308E-2,931,1876785.13,2015.8809129967776,-0.32536048842404652,190,98861,520.32105263157894,-0.49893055220373883,211,1658356.52,7859.5095734597153,0.13987146276539786,null,null,"","",null,null,"","",15096393.000582371,14761278.999999996,0.88634883968489442,-2.2198282766581867E-2,-335114.00058237463,0.97780171723341813,null,null,null,null,null,null,null,null,-3.3297424149872801E-2,-2.2702233362188649E-2,null,null,"Bethune Elementary",null,null,4590455.9000000004,null,655012.28728177398,null,0.16643925100717039,1.1664392510071704,{"$f":"IF(BA53=\"\",100,BA53)","v":0.16643925100717039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NonExclCat4",null,14761278.999999996,0,0,0,0,0,0,"",14761278.999999996,null,2610.8523355168213,5.2846424579753117E-2,15096393.000582373,335114.0005823765,2.2702233362188778E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Bethune Elementary",null,null,4590455.9000000004,null,-655012.28728177398,null,-0.14269002938940639,-0.14269002938940639,-0.14269002938940639]
["Wellstone International High",false,124,1335614,934877.72,7539.3364516129031,0.30389386273802632,121,287187.28000000003,2373.4485950413227,-0.20569603562099381,123,113549,923.16260162601623,-0.11099392829981003,1,0,0,-1,null,null,"","",null,null,"","",1213168.4080961214,1335614,1.1926166987421385,0.10093041583240514,122445.59190387861,1.1009304158324051,null,null,null,null,null,null,null,null,0.10093041583240514,9.1677379769812689E-2,null,null,"Dowling Elementary",null,null,4703209,null,866545.10535108671,null,0.22585900906245082,1.2258590090624508,{"$f":"IF(BA54=\"\",100,BA54)","v":0.22585900906245082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2-CD2","v":0},null,1335614,0,0,0,0,0,0,"",1335614,null,209.81194458376874,4.2468166255686113E-3,1213168.4080961216,-122445.59190387838,-9.1677379769812523E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Dowling Elementary",null,null,4703209,null,-866545.10535108671,null,-0.18424550245398125,-0.18424550245398125,-0.18424550245398125]
["Southwest Senior High",false,1723,12075189,10322502.98,5991.0057922228671,3.6117135008108869E-2,619,550626,889.54119547657513,-0.70230402313255813,134,110700,826.11940298507466,-0.2044465797146845,182,1091360.02,5996.4836263736261,-0.13032479968919553,null,null,"","",null,null,"","",13206358.523030834,12075189,0.77597953546289988,-8.5653401053603417E-2,-1131169.5230308343,0.91434659894639658,null,null,null,null,null,null,null,null,-0.12848010158040513,-9.3677169196344195E-2,null,null,"Edison Senior High",null,null,10907358,null,2249533.9207366649,null,0.25982670705040123,1.2598267070504012,{"$f":"IF(BA55=\"\",100,BA55)","v":0.25982670705040123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NonExclCat5",null,12075189,0,0,0,0,0,0,"",12075189,null,2283.979490478117,4.6230170984128835E-2,13206358.523030836,1131169.5230308361,9.3677169196344348E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Edison Senior High",null,null,10907358,null,-2249533.9207366649,null,-0.20624003729745233,-0.20624003729745233,-0.20624003729745233]
["Washburn Senior High",false,1162,9455603.9999999981,7005459.8899999978,6028.7950860585179,4.2652621071868291E-2,590,1425788.16,2416.5901016949151,-0.1912581961683828,174,128676,739.51724137931035,-0.28784450696420605,172,895679.95000000007,5207.4415697674422,-0.24476025076164654,null,null,"","",null,null,"","",9848492.4535623938,9455603.9999999981,0.90099992750665481,-3.9893258325062741E-2,-392888.45356239565,0.96010674167493726,null,null,null,null,null,null,null,null,-5.9839887487594112E-2,-4.1550857413486832E-2,null,null,"Roosevelt Senior High",null,null,10316028,null,2305577.9315771116,null,0.28782127244830802,1.287821272448308,{"$f":"IF(BA56=\"\",100,BA56)","v":0.28782127244830802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2-CE2","v":0},null,9455603.9999999981,0,0,0,0,0,0,"",9455603.9999999981,null,1703.2518643831831,3.4475626969394282E-2,9848492.4535623938,392888.45356239565,4.1550857413486832E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Roosevelt Senior High",null,null,10316028,null,-2305577.9315771116,null,-0.22349473378485513,-0.22349473378485513,-0.22349473378485513]
[null,false,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,"SPAN",null,null,4053973.5199999996,null,1039705.1133046187,null,0.34492784749864858,1.3449278474986486,{"$f":"IF(BA57=\"\",100,BA57)","v":0.34492784749864858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","SPAN",null,null,4053973.5199999996,null,-1039705.1133046187,null,-0.25646568932315544,-0.25646568932315544,-0.25646568932315544]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,"Cityview Pam Magnet",null,null,3541557,null,1626674.3321881541,null,0.84949034190537098,1.849490341905371,{"$f":"IF(BA58=\"\",100,BA58)","v":0.84949034190537098},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","Cityview Pam Magnet",null,null,3541557,null,-1626674.3321881543,null,-0.45931050444427529,-0.45931050444427529,-0.45931050444427529]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,"North Senior High",null,null,4357958,null,2063927.1647578916,null,0.89969460438401994,1.8996946043840199,{"$f":"IF(BA59=\"\",100,BA59)","v":0.89969460438401994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","North Senior High",null,null,4357958,null,-2063927.1647578916,null,-0.47359959980291033,-0.47359959980291033,-0.47359959980291033]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA60=\"\",100,BA60)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA61=\"\",100,BA61)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA62=\"\",100,BA62)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"","","","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA63=\"\",100,BA63)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA64=\"\",100,BA64)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA65=\"\",100,BA65)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA66=\"\",100,BA66)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D66","v":0},0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"",{"$f":"IF(E67<>\"\",E67/C67,\"\")","v":""},"",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",{"$f":"IF(A67<>\"\",C67*F$2+H67*J$2+L67*N$2+P67*R$2+T67*V$2+X67+Z$2,\"\")","v":""},"",{"$f":"IF(AC67<>\"\",(AC67/C67)/(AC$2/C$2),\"\")","v":""},"","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA67=\"\",100,BA67)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(B67=TRUE,C67,0)","v":0},0,0,0,0,0,{"$f":"IF(B67=TRUE,D67,\"\")","v":""},{"$f":"IF(A67<>\"\",IF(CF67<>\"\",\"\",D67),\"\")","v":""},null,{"$f":"IF(CG67<>\"\",(C67*100+H67*NewCat1Pct+L67*NewCat2Pct+P67*NewCat3Pct+T67*NewCat4Pct+X67*NewCat5Pct)/100,\"\")","v":""},"",{"$f":"IF(CJ67=\"\",CF67,IF(C67<>\"\",TotFreePlusNew*CJ67,\"\"))","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"",{"$f":"IF(J68<>\"\",J68/J$2-1,\"\")","v":""},null,null,{"$f":"IF(AND(M68<>\"\", L68<>\"\",L68<>0),M68/L68,\"\")","v":""},{"$f":"IF(N68<>\"\",N68/N$2-1,\"\")","v":""},null,null,{"$f":"IF(AND(Q68<>\"\", P68<>\"\",P68<>0),Q68/P68,\"\")","v":""},{"$f":"IF(R68<>\"\",R68/R$2-1,\"\")","v":""},null,null,"","",null,null,"","","",{"$f":"IF(D68<>\"\",D68,\"\")","v":""},"","",{"$f":"IF(AB68<>\"\",AC68-AB68,\"\")","v":""},{"$f":"IF(AC68<>\"\",AC68/AB68,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AE68<0,AE68*1.5,AE68)","v":""},{"$f":"IF(AF68<>\"\",AF68/AC68,\"\")","v":""},null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA68=\"\",100,BA68)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(B68=TRUE,H68,0)","v":0},{"$f":"IF(B68=TRUE,L68,0)","v":0},{"$f":"IF(B68=TRUE,P68,0)","v":0},{"$f":"IF(B68=TRUE,T68,0)","v":0},{"$f":"IF(B68=TRUE,X68,0)","v":0},"","",null,"",{"$f":"IF(CI68<>\"\",CI68/CI$2,\"\")","v":""},"",{"$f":"IF(C68<>\"\",CK68-D68,\"\")","v":""},{"$f":"IF(C68<>\"\",CL68/D68,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B68= TRUE,\"X\",\"\")","v":""},"",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA69=\"\",100,BA69)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA70=\"\",100,BA70)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",{"$f":"IF(DJ70=\"\",-100,DJ70)","v":-100}]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA71=\"\",100,BA71)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA72=\"\",100,BA72)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA73=\"\",100,BA73)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA74=\"\",100,BA74)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA75=\"\",100,BA75)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA76=\"\",100,BA76)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA77=\"\",100,BA77)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA78=\"\",100,BA78)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA79=\"\",100,BA79)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA80=\"\",100,BA80)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA81=\"\",100,BA81)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,{"$f":"IF(D82<>\"\", D82-I82-M82-Q82-U82-Y82,\"\")","v":""},"",{"$f":"IF(F82<>\"\",F82/F$2-1,\"\")","v":""},null,null,{"$f":"IF(AND(I82<>\"\", H82<>\"\",H82<>0),I82/H82,\"\")","v":""},"",null,null,"","",null,null,"","",null,null,{"$f":"IF(AND(U82<>\"\", T82<>\"\",T82<>0),U82/T82,\"\")","v":""},{"$f":"IF(V82<>\"\",V82/V$2-1,\"\")","v":""},null,null,{"$f":"IF(AND(Y82<>\"\", X82<>\"\",X82<>0),Y82/X82,\"\")","v":""},{"$f":"IF(Z82<>\"\",Z82/Z$2-1,\"\")","v":""},"","","",{"$f":"IF(AC82<>\"\",AC82/AB82-1,\"\")","v":""},"","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA82=\"\",100,BA82)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA83=\"\",100,BA83)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA84=\"\",100,BA84)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA85=\"\",100,BA85)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA86=\"\",100,BA86)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA87=\"\",100,BA87)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA88=\"\",100,BA88)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA89=\"\",100,BA89)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA90=\"\",100,BA90)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA91=\"\",100,BA91)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA92=\"\",100,BA92)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA93=\"\",100,BA93)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA94=\"\",100,BA94)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA95=\"\",100,BA95)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA96=\"\",100,BA96)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA97=\"\",100,BA97)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA98=\"\",100,BA98)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"",{"$f":"IF(E99<>\"\",E99/C99,\"\")","v":""},"",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","",{"$f":"IF(AC99<>\"\",(AC99/C99)/(AC$2/C$2),\"\")","v":""},"","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA99=\"\",100,BA99)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"",{"$f":"IF(A99<>\"\",IF(CF99<>\"\",\"\",D99),\"\")","v":""},null,"","",{"$f":"IF(CJ99=\"\",CF99,IF(C99<>\"\",TotFreePlusNew*CJ99,\"\"))","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA100=\"\",100,BA100)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","","","",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA101=\"\",100,BA101)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,"","","",null,null,"","",null,null,"","",null,null,"","",null,null,"","",null,null,"","","","","","",{"$f":"IF(AB102<>\"\",AB102-AC102,\"\")","v":""},"",null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA102=\"\",100,BA102)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,"","",null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA103=\"\",100,BA103)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"","",{"$f":"IF(BA104=\"\",100,BA104)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,"",null,"","",-100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(BA105=\"\",100,BA105)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,"",null,"","",-100]